Skip to content
All listings
Active
Waterfront · Condominium
$2,999,000$743 / sqft

Miami, FL, 33133

5
Bedrooms
6
Bathrooms
4,035 sqft
Interior
1984
Year built
$1,566 / mo
HOA
Condominium
Type

About this home

Experience the best of Coconut Grove. L'Hermitage is a private 24/7 gated secured community located in a lush, tropical setting with access to Biscayne Bay. Nested in a serene and well-maintained complex, this home features a private marina for the community, ideal for boating enthusiasts or those who enjoy kayaking and water sports. The villa has 10ft ceilings, lots of windows, and very spacious. Enjoy peaceful surroundings, vibrant landscaping, and the convenience of being just minutes from great dining, shopping, and all that Coconut Grove has to offer. A rare find, it is one of the few homes in the community with an elevator. Brand-new roof and 3 AC units.

Features

  • First Floor Entry
  • Second Floor Entry
  • Bar
  • Built-in Features
  • Closet Cabinetry
  • Elevator
  • Entrance Foyer
  • Split Bedroom
  • Den/Library/Office
  • Family Room
  • Courtyard
  • Garden View

Estimated loan & HOA

$16,731

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

Principal & interest
$15,165
HOA
$1,566 / 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
Sterling Int'l Properties, LLC

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.