Skip to content
All listings
Condominium at 802 NW 87th Ave # 315, Miami FL 33172Pending
1 / 14

Photo 1 of 14

Condominium
$280,000$256 / sqft

802 NW 87th Ave # 315, Miami FL 33172

2
Bedrooms
2
Bathrooms
1,095 sqft
Interior
1974
Year built
$327 / mo
HOA
Condominium
Type

About this home

Upgraded 2 bedrooms & 2 bathrooms condo in the central area of Fontainebleau. Property features a spacious living and dining areas, a remodeled kitchen with granite countertops. Title throughout, washer and dryer inside unit and a nice sized balcony. Centrally located right of 87th Ave, close to schools, shopping centers and major highways. Secured key/card entry building, community pool, elevator, and laundry facility in the same building.

Features

  • Third Floor Entry
  • Walk-In Closet(s)
  • None
  • Open Balcony
  • Garden View

Location

Approximate — shows the building, not the unit. Open in maps (opens in a new tab)

Estimated loan & HOA

$1,743

Loan payment and HOA only. Property tax and insurance are significant here and are not included.

Principal & interest
$1,416
HOA
$327 / mo

Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.

Schedule a tour

Request a private or video tour with a local agent.

Courtesy of
Mari Real Estate & Management Group, Inc

Run the numbers

We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.

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 rent, 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. 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.