All listings
Active
Active1 / 29
Photo 1 of 29
Waterfront · Condominium
$6,500,000$2,597 / sqft
5 Grove Isle # L405, Miami FL 33133
Listed
3
Bedrooms
4
Bathrooms
2,503 sqft
Interior
2025
Year built
$4,356 / mo
HOA
Condominium
Type
About this home
Brand new & never lived in, this 3-be waterfront residence was delivered in Dec ‘25. Offering 2,503SF of interior plus a deep 753SF terrace, the home enjoys sweeping views of the Bay, Coconut Grove, and the Brickell skyline. The primary suite features direct water views, his&her walk-in closets, and a spa-style bath. All bedrooms are ensuite. Additional highlights include marble floors, private elevator access & a separate laundry room. Set on a 20-acre gated, private island just minutes from Coconut Grove, Vita is an exclusive collection of only 65 waterfront residences designed along the island’s natural shoreline. Amenities incl concierge services, a bayfront pool w/ bar &lounge, fitness &wellness center, marina with slips, tennis, pickleball & padel courts, and a children’s playground.
Features
- First Floor Entry
- Open Balcony
- Bay
- Water View
Leasing
- Minimum lease
- 180 days
- Leases permitted per year
- 1
Leasing terms as stated in the MLS listing, not verified by us. The association’s governing documents control what is actually permitted and can change — confirm before you buy.
Location
Approximate — shows the building, not the unit. Open in maps
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 3-bed rentals in Coconut Grove, from 17 active listings; the middle half ask $15,700–$30,000.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.