Skip to content
All listings
Pending
Townhouse
$432,900$387 / sqft

Miami, FL, 33130

3
Bedrooms
2
Bathrooms
1,120 sqft
Interior
2025
Year built
$272 / mo
HOA
Townhouse
Type

About this home

New construction twin home in the heart of Miami featuring modern design and quality CBS poured-on-site construction. This residence offers impact-resistant windows, and a thoughtfully designed layout with a 2-car driveway finished in pavers and concrete. Located in a desirable central Miami area with easy access to major highways, schools, and urban amenities. Property is part of a workforce program. CO received. Built by Bluenest Development. Move-in ready and available for immediate occupancy.

Features

  • First Floor Entry
  • Built-in Features
  • Other
  • Garden View
  • Other View

Estimated loan & HOA

$2,461

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

Principal & interest
$2,189
HOA
$272 / 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
Cosmopolis Real Estate, LLC

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.