All listings
Pending
Pending1 / 40
Photo 1 of 40
Single Family Residence
$2,350,000$747 / sqft
1103 SW 22nd Ter, Miami FL 33129
Listed
3
Bedrooms
5
Bathrooms
3,145 sqft
Interior
2026
Year built
None
HOA
Single Family Residence
Type
About this home
This brand-new 2026 build townhouse, with 3,653 sq. ft. of luxury living space, offers 3 spacious bedrooms, each with an ensuite bathroom. The master suite is a private retreat with custom closets and a spa-like bathroom. The top-of-the-line kitchen features premium appliances, perfect for any chef. Enjoy the rooftop pool and terrace with stunning views, and a dedicated movie theater for entertainment. The one-car garage adds convenience. Located in a prime area, this townhouse combines modern design, high-end finishes, and an unbeatable location. New construction will be completed in March 2026. Don’t miss out on this incredible opportunity to own your dream home!
Features
- First Floor Entry
- Walk-In Closet(s)
- Family Room
- Lighting
- Garden
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
$11,883
Loan payment and HOA only. Property tax and insurance are significant here and are not 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.