All listings
Active
Active1 / 40
Photo 1 of 40
Waterfront · Condominium
$950,000$1,140 / sqft
77 SE 5th Street # 2205, Miami FL 33131
Listed
1
Bedrooms
1
Bathrooms
833 sqft
Interior
2026
Year built
$1,308 / mo
HOA
Condominium
Type
About this home
Experience luxury living at the brand-new Viceroy Residences Brickell. This beautiful 1-bedroom, 1-bath residence features an open-concept layout with floor-to-ceiling windows, contemporary finishes, and a sleek kitchen with premium appliances and custom cabinetry. The spacious bedroom and spa-inspired bath offer comfort and style. Residents enjoy world-class amenities including a 14th-floor resort-style pool deck with heated pool, spa, cabanas, summer kitchen, fitness center, sports simulator, wine room, private lounges, movie theater, gourmet market, business center, 24-hour concierge, valet, security, EV charging, and pet-friendly areas. Ideally located in the heart of Brickell, just steps from premier dining, shopping, and entertainment.
Features
- Closet Cabinetry
- Open Balcony
- Screened Balcony
- Bay
- Ocean View
- Pool Area View
- River
- Water View
Leasing
- Minimum lease
- Not stated
- 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.
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 1-bed rentals in Brickell, from 200 active listings; the middle half ask $3,000–$4,200.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.