All listings
Active
Active1 / 40
Photo 1 of 40
Waterfront · Single Family Residence
$8,900,000$1,289 / sqft
775 NE 77th Ter, Miami FL 33138
Listed
6
Bedrooms
7
Bathrooms
6,902 sqft
Interior
2021
Year built
None
HOA
Single Family Residence
Type
About this home
Experience elevated luxury in this newly built gated waterfront estate, nestled within the prestigious 24/7 guard-patrolled community of Belle Meade. Quietly positioned on a generous 10,710 SF lot, this smart home offers 6 bedrooms and 6.5 bathrooms across 6,902 SF of refined interior living space, thoughtfully designed for comfort and tranquility. A striking pivot door welcomes you into a dramatic 21-foot foyer, revealing expansive interiors with 11-foot ceilings and sleek modern finishes throughout. The main living areas flow seamlessly, anchored by a custom kitchen outfitted with Wolf and Sub-Zero appliances, elegant cabinetry, and a spacious walk-in pantry—perfect for both everyday living and entertaining. Designed for year-round enjoyment, the outdoor spaces feature a heated pool, fully equipped summer kitchen, and covered lounge areas surrounded by lush tropical landscaping. With 70 feet of private dockage and direct access to Biscayne Bay with no fixed bridges, this property is ideal for boating enthusiasts. Blending privacy with contemporary design, this exceptional waterfront residence offers effortless sophistication just minutes from Miami’s Design District, beaches, and downtown—truly a modern coastal masterpiece.
Features
- First Floor Entry
- Built-in Features
- Closet Cabinetry
- Walk-In Closet(s)
- Family Room
- Media Room
- Utility Room/Laundry
- Barbeque
- Built-In Grill
Run the numbers
We fill in the price and the building's HOA dues. That leaves tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Rent starts from what comparable units are asking nearby. Vacancy and the loan terms below start at common defaults; change them.
Median asking rent for 6-bed rentals across Miami-Dade, from 55 active listings; the middle half ask $16,000–$49,900.That is what landlords ask, not what units let for — edit it if you know better.
Our default, not a market figure
From the listing
Depends on assessed value & exemptions
Varies widely by building
Repairs, turnover, management
Cap rate
Cash-on-cash
Monthly cash flow
Net operating income
Enter property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. We are not a lender and neither offer nor arrange financing. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.