All listings
Pending
Pending1 / 40
Photo 1 of 40
Waterfront · Condominium
$575,000$517 / sqft
7928 East Dr # 1202, North Bay Village FL 33141
Listed
2
Bedrooms
3
Bathrooms
1,113 sqft
Interior
2009
Year built
$1,186 / mo
HOA
Condominium
Type
About this home
FANTASTIC ELOQUENCE ON THE BAY. Exceptional Boutique building waterfront Condo with a big price reduction, 2 Bedrooms, 2.5 bath, with 1,113 Sqft. Unobstructed views Biscayne Bay in the best location HARBOR ISLAND. Offers comfort and sophistication. Boutique building. Four units per floor. Completely renovated with the finest finishes. Comes with 2 Parking spaces #420, 421. + visitors. Security concierge 24/7. HOA Monthly fee $1,185.97. Great amenities: Tennis & basketball courts, heated pool, jacuzzi, gym, yoga studio. Bike, paddle board, & kayak storage and Conference room. In close proximity to fine Restaurants, Shopping Centers, Beach, Hospitals, Supermarkets and more. Near to Wynwood, Brickell, Downtown Miami and 10 minutes from Miami/FTL airports. HOA offers available Docks for rent. Schedule a tour today. Don’t miss this opportunity!
Features
- First Floor Entry
- Walk-In Closet(s)
- Bay
- Intracoastal View
- Ocean View
Leasing
- Minimum lease
- 182 days
- Leases permitted per year
- 2
- Ok To Lease
Leasing terms as stated in the MLS listing, not verified by us. The association’s governing documents control what is actually permitted and can change — confirm before you buy.
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 2-bed rentals across Miami-Dade, from 200 active listings; the middle half ask $2,300–$4,850.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.