Skip to content
All listings
Active
Waterfront · Condominium
$1,500,000

77 SE 5th St # 4106, Miami FL 33131

2
Bedrooms
2
Bathrooms
— sqft
Interior
2025
Year built
$1,985 / mo
HOA
Condominium
Type

About this home

Wake up above the city with sweeping Biscayne Bay views from this high-floor 2-bedroom residence at the brand new Viceroy Residences Brickell. Designed for modern luxury living, this home is filled with natural light and framed by dramatic floor-to-ceiling glass showcasing breathtaking water and skyline views. Enjoy a true resort style lifestyle with world-class amenities including a state-of-the-art fitness center, spa, expansive pool deck, and full concierge services—all located in the heart of Brickell’s dynamic financial district. This residence offers both style and convenience, featuring a washer and dryer, premium appliances, and is move-in ready with black-out window treatments, upgraded light fixtures, and custom closet build-outs provided by the landlord. Includes 1 assigned parking space. A perfect blend of sophistication and city living—ready for immediate showings

Features

  • Lobby
  • First Floor Entry
  • Open Balcony
  • Bay
  • River

Location

Approximate — shows the building, not the unit. Open in maps (opens in a new tab)

Estimated loan & HOA

$9,570

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

Principal & interest
$7,585
HOA
$1,985 / 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
Douglas Elliman

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.