All listings
Active
Active1 / 40
Photo 1 of 40
Townhouse
$2,990,000
22555 SW 125th Ave, Miami FL 33170
Listed
5
Bedrooms
4
Bathrooms
— sqft
Interior
2024
Year built
None
HOA
Townhouse
Type
About this home
22511 SW 125th Ave, Miami, FL 33170 2025 ULTRA-LUXURY 5,000 SF DUPLEX | TWO SEPARATE FOLIOS | 100% LEASED | 5.14% CAP | GUARANTEED RENT THE EASIEST MONEY YOU’LL EVER MAKE IN MIAMI REAL ESTATE. Brand-new 2025 construction. Zero cap-ex. Zero headaches. Zero risk. • Two individually deeded, separately sellable townhomes Folio 30-6913-059-0010 & 30-6913-059-0020 – sell or finance each side independently • 5,000 SF total under air | High 10–12 ft ceilings throughout ? Unit A: 2,500 SF | 5 Bed | 4 Bath ? Unit B: 2,500 SF | 5 Bed | 3 Bath Premium finishes that command top rents: • Full impact windows & doors • 32×32 polished porcelain tile floors • Solid-wood soft-close cabinetry • Quartz countertops with waterfall edges • Stainless-steel appliance package • Spa-like master baths with frameless glass & designer fixtures • LED lighting + smart-home prewire • Tenants pay ALL utilities + maintain lawns + handle minor repairs • Huge private fenced yards – fully permitted & pool-ready (+$2,000–$2,500/mo instant upside) 100% OCCUPIED – BULLETPROOF TENANTS • Unit B @ $5,300/mo ? 3-year corporate lease to licensed ALF • Unit A @ $4,400/mo ? Section 8 – Miami-Dade guaranteed rent wired monthly $116,400 Gross | $102,253 NOI | 5.14% CURRENT CAP RATE
Features
- First Floor Entry
- Garden View
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$15,119
Loan payment and HOA only. Property tax and insurance are significant here and are included.
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. 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.