All listings
Active
Active1 / 23
Photo 1 of 23
Waterfront · Single Family Residence
$75,000,000$6,391 / sqft
190 Casuarina Concourse, Coral Gables FL 33143
Listed
7
Bedrooms
11
Bathrooms
11,735 sqft
Interior
2027
Year built
$708 / mo
HOA
Single Family Residence
Type
About this home
Within prestigious guard-gated Gables Estates, this exceptional tropical-modern waterfront residence by Balli Architects is scheduled for completion in Q2-2027. Set on 1.12 acres with more than 200 feet of waterfront and dockage for multiple vessels, the home offers 12,844 SF of refined interiors with 7 bedroom suites, 8 full baths and 3 half baths. Amenities include a private-entry guest suite, staff quarters, office with external access, expansive game/movie room, fitness center, concealed catering kitchen, outdoor kitchen, second-level breezeway with sweeping north and south views, oversized pool, cabana bath, and generous entertainment areas. Designed with sophisticated finishes, exceptional craftsmanship and privacy, this rare estate embodies the finest in Miami waterfront living.
Features
- First Floor Entry
- Built-in Features
- Closet Cabinetry
- Elevator
- Pantry
- Walk-In Closet(s)
- Den/Library/Office
- Family Room
- Great Room
- Separate Guest/In-Law Quarters
- Media Room
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 7-bed rentals across Miami-Dade, from 18 active listings; the middle half ask $21,000–$60,000.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.