All listings
Active
Active1 / 40
Photo 1 of 40
Townhouse
$1,895,000$847 / sqft
455 NE 39th St # 202, Miami FL 33137
Listed
3
Bedrooms
3
Bathrooms
2,236 sqft
Interior
2018
Year built
None
HOA
Townhouse
Type
About this home
Private rooftop living at One Bay Residences, moments from the Miami Design District. This 3-bed, 2.5-bath home offers 2,236 sqft interior plus 1,495 sqft of private outdoor space, including a fully outfitted rooftop with outdoor kitchen, hot tub, sauna, and lounge areas, all framed by southwest-facing skyline views and Miami sunsets. Inside, porcelain floors flow throughout, the kitchen features Bosch appliances, and impact windows add peace of mind. Enjoy two dedicated parking spaces, lush landscaping, and a secure gated setting, all with low HOA fees and no flood zone. Minutes to Design District, Wynwood, Midtown, and Biscayne Bay, with quick access to I-195. Miami's best-kept secret: a rooftop retreat in one of the city's most sought-after neighborhoods.
Features
- First Floor Entry
- Built-in Features
- Closet Cabinetry
- Fire Sprinklers
- Volume Ceilings
- Den/Library/Office
- Family Room
- Loft
- East Of Us1
- Barbeque
- Garden View
- Other View
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.