All listings
Active
Active1 / 13
Photo 1 of 13
Single Family Residence
$2,325,000$819 / sqft
1142 SW 22 Ter, Miami FL 33129
Listed
4
Bedrooms
3
Bathrooms
2,840 sqft
Interior
2027
Year built
None
HOA
Single Family Residence
Type
About this home
Under Construction. nestled in The Roads, this contemporary urban villa offers the perfect balance of location, luxury and space. A 1,300 SQFT private rooftop terrace on the third floor and a private garden accessed through floor-to-ceiling sliding glass doors create a seamless indoor-outdoor living experience. The 2,840 SQFT interior under A/C features an open beam-supported design with no interior columns, high ceilings, luxury finishes, premium appliances, 4 bedrooms, 3 bathrooms, laundry room, an attached 1-car garage, a driveway, and ample street parking. Walking distance to Brickell, Metrorail, The Underline, Publix, Walgreens, restaurants, banks, and entertainment. Fee simple ownership. Est. completion 2027
Features
- First Floor Entry
- Cooking Island
- Split Bedroom
- Walk-In Closet(s)
- Den/Library/Office
- Utility Room/Laundry
- Lighting
- Open Balcony
- Other
- Garden
Location
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 4-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $3,800–$9,500.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.