PendingPhoto 1 of 40
Listed
Set behind a private gated entrance, this 9,148 SF storybook estate rests on 37,358 SF of lush, manicured grounds with an exceptional 256 feet on the Coral Gables Waterway. A Chicago brick driveway introduces a classic residence where timeless elegance meets everyday comfort. Marble and cherry wood floors flow through light-filled interiors, while impact windows and French doors frame a resort-style backyard. An expansive terrace wraps the heated saltwater pool, creating multiple settings for al fresco dining and lounging with tranquil water views. Designed for entertaining, the home features a chef’s kitchen, walk-in wine cellar, and a luxurious primary suite. Five bedrooms, service quarters, a cabana, two-car garage, whole-house generator, and lush gardens complete this rare waterfront retreat in a prestigious Coral Gables setting.
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 7-bed rentals across Miami-Dade, from 19 active listings; the middle half ask $15,000–$60,000.That is what landlords ask, not what units let for — edit it if you know better.
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.
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
Illustration only — not a loan offer, quote, or commitment. We are not a lender and neither offer nor arrange financing. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Request a private or video tour with a local agent.