PendingPhoto 1 of 40
Listed
ESSENTIALLY NEW CONSTRUCTION (20223)! Completely gutted, rebuilt, and expanded, with only a few original exterior walls remaining. New concrete foundation, structural framing and trusses, roof, impact windows and doors, electrical, plumbing, A/C, and interiors. One of the best-priced essentially new homes in the area! HARD TO FIND FEATURES including a deep garage, modern open layout, deck with Jacuzzi, spacious backyard with room for a pool, and tastefully designed interiors. A combination of features few competing properties can match! PRIME SHENANDOAH LOCATION! Situated on one of the neighborhood’s most desirable streets, just 10 minutes from Brickell and Coconut Grove. Walk to Coral Way’s restaurants, cafés, and shops. Only one block from the newly renovated Shenandoah Park, featuring a pool, gym, playground, free wellness classes, after-school programs, and camps. EXCEPTIONAL VALUE & GROWTH POTENTIAL! Shenandoah offers a rare combination of central location, quality lifestyle, and relative affordability in Miami’s increasingly expensive market. Motivated, straightforward seller—ready to make a deal!
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 across Miami-Dade, from 200 active listings; the middle half ask $3,200–$5,000.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.