Skip to content
All listings
Active
Waterfront · Condominium
$570,000$427 / sqft

7929 West Dr # 802, North Bay Village FL 33141

2
Bedrooms
2
Bathrooms
1,334 sqft
Interior
2005
Year built
$933 / mo
HOA
Condominium
Type

About this home

Beautiful unit, 2 split bedrooms. great view. Great investment if you want to rent. Amazing roof with 360 view, pool, jacuzzi, sauna and different seating ares to see sunset and sunrise. Currently rented.

Features

  • First Floor Entry
  • East Of Us1
  • Barbeque
  • Bay
  • Canal
  • Intracoastal View

Estimated loan & HOA

$3,815

Loan payment and HOA only. Property tax and insurance are significant here and are not included.

Principal & interest
$2,882
HOA
$933 / mo

Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.

Schedule a tour

Request a private or video tour with a local agent.

Courtesy of
Beachfront Realty Inc

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. 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.