All listings
Active
Active1 / 26
Photo 1 of 26
Waterfront · Condominium
$5,500,000$2,600 / sqft
175 SE 25th Rd # 1002, Miami FL 33129
Listed
3
Bedrooms
4
Bathrooms
2,115 sqft
Interior
2026
Year built
$150 / mo
HOA
Condominium
Type
About this home
UNA Residences, Bay Front, located at Brickell . Brand new residence offers 3 bedrooms, 3 full bathrooms, and a powder room. Motorized roller shades and custom- built closets. Private elevator . The apartment features floor-to-ceiling impact-resistant windows throughout, offering abundant natural light and enhanced storm protection. Unobstructed views of Biscayne Bay and the Miami skyline. Italkraft kitchen equipped with top-of-the-line Gaggenau appliances, custom cabinetry, and an induction cooktop. The primary bedroom features a large walk-in closet, plus two additional closets, providing exceptional storage space. One assigned parking space and valet service are included. The building features a grand, elegant waterfront lobby, a full-service spa, and three resort-style swimming pools, including one with breathtaking direct water views. Residents also enjoy an elegant reception and event room with a catering kitchen, perfect for private gatherings and special occasions
Features
- Elevator
- Walk-In Closet(s)
- East Of Us1
- Bay
Leasing
- Minimum lease
- 365 days
- Leases permitted per year
- 1
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.
Location
Approximate — shows the building, not the unit.
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 in Brickell, from 116 active listings; the middle half ask $7,350–$14,500.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.