All listings
Active
ActiveSingle Family Residence
$1,595,000$718 / sqft
325 SW 22nd Rd, Miami FL 33129
Listed
3
Bedrooms
3
Bathrooms
2,221 sqft
Interior
1955
Year built
None
HOA
Single Family Residence
Type
About this home
Rare redevelopment opportunity in highly desirable The Roads. 50' x 135' raised lot surrounded by luxury new construction. Offered as a unique property + development opportunity for a buyer seeking a custom luxury residence. Seller's development team will manage the project from concept through completion, coordinating vetted zoning counsel, architects, engineers, contractors and other professionals. Development management and all professional/construction costs are paid by buyer under separate agreement. Minutes from Brickell, Coconut Grove, Coral Gables, Downtown, Key Biscayne & MIA. Existing home on site. Conceptual rendering for marketing purposes only.
Features
- First Floor Entry
- Cooking Island
- Family Room
- Other
- Lighting
- Pool
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$8,065
Loan payment and HOA only. Property tax and insurance are significant here and are included.
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 $3,200–$5,000.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.