All listings
Active
Active1 / 20
Photo 1 of 20
Waterfront · Townhouse
$849,900$432 / sqft
10453 SW 78th Street, Miami FL 33173
Listed
3
Bedrooms
3
Bathrooms
1,966 sqft
Interior
2026
Year built
$241 / mo
HOA
Townhouse
Type
About this home
OPEN HOUSE | Experience Villa Lago at twilight, when the waterfront setting and architectural lighting come alive. MOVE-IN READY and completely reimagined in 2026, this nearly 2,000 SF Kendalltown lakefront residence blends dramatic architecture with modern comfort. Soaring ceilings, architectural cedar beams, illuminated floating stairs, 8-foot doors, and integrated LED lighting create an unforgettable first impression. A versatile ground-floor retreat offers a full bath, walk-in closet, and tranquil water views. Sun-filled living spaces open to an expansive private waterfront deck, an exceptional setting for entertaining, outdoor dining, and spectacular lakefront sunrises. The showpiece kitchen features a 10-foot island, quartz countertops, a full-height slab backsplash, custom cabinetry, and premium stainless-steel appliances. Extensive 2026 improvements include a new roof, new HVAC, tankless water heating, upgraded flooring, redesigned baths, and sophisticated lighting throughout. Enjoy Kendalltown's majestic oak canopy and resort-style amenities, including a pool, spa, tennis, pickleball, racquetball, fitness center, and clubhouse. Conveniently located near Baptist Hospital, Miami-Dade College's Kendall Campus, and FIU. This isn't a resort. It's home.
Features
- First Floor Entry
- Entrance Foyer
- French Doors
- Pantry
- Split Bedroom
- Vaulted Ceiling(s)
- Volume Ceilings
- Walk-In Closet(s)
- Storage
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 3-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,600–$3,300.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.