5 Grove Isle Dr Apt M502
Miami, FL 33133 · condos · For Sale · 25 days on market
Asking price$9,995,000
4 beds 5 baths 3,677 sqft
Suggested offer$7,927,010$2,067,990 above the est. market value of $7,927,010.
View on Realtor.com →Listed by Ricardo Rimoli Tworkowski · Ng International Realty Llc
Typecondos
Built2025
Price / sqft$2718
Est. value (own analysis)$7,927,010
Rent estimate (own analysis)$46,500/mo
HOA$8,572/mo
1 / 52
Show every detail
Statusfor_sale
Listed date2026-08-08
Removed date—
MLSMiamiMLS #A12067822
Coordinates25.73673, -80.21722
Address5 Grove Isle Dr Apt M502
CityMiami
StateFL
Zip33133
Listing ID9209396517
Sourceus-real-estate-listings, cached 2026-08-30
ZIP market snapshot (33133)
Typical home value (ZHVI)$1,352,044
Typical rent (ZORI)$3,793/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $9,995,000 |
| Down payment (20.0%) | $1,999,000 |
| Loan amount | $7,996,000 |
| Closing costs (5.0%) | $499,750 |
| Total cash to close | $2,498,750 |
| Income | |
| Rent (comp-derived) | $46,500$558,000 |
| Vacancy loss (8.0%) | |
| Effective gross income | $42,780$513,360 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $15,825$189,905 |
| Insurance (placeholder 0.8% of price) | $6,663$79,960 |
| HOA dues | $8,572$102,864 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $2,325$27,900 |
| Total operating expenses | $33,386$400,629 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $2,325$27,900 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| condos | 4 | 4 | 2,558 | $45,000 | 2026-06-11 | — | |
| apartment | 4 | 2 | 3,860 | $4,500 | 2026-05-06 | — | |
| apartment | 4 | 5 | 4,842 | $48,000 | — | — | |
| condos | 4 | 5 | 3,834 | $50,000 | — | — |
Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 3581 E Glencoe St Unit 501 | condos | 4 | 6 | 2,988 | $5,500,000 | 2026-07-13 |
| 2655 S Bayshore Dr Apt 1401 | condos | 4 | 4 | 4,812 | $12,512,819 | 2026-06-26 |
| 2811 S Bayshore Dr Unit 18AB | condos | 4 | 5 | 4,786 | $16,740,000 | 2026-06-01 |
| 3535 Hiawatha Ave Apt 403 | condos | 4 | 6 | 4,453 | $5,750,000 | 2026-05-08 |
| 5 Grove Isle Dr Apt M401 | condos | 4 | 5 | 3,904 | $9,400,000 | 2026-03-27 |
| 2821 S Bayshore Dr Unit 19B | condos | 4 | 4 | 2,532 | $4,900,000 | 2026-03-20 |
| 2821 S Bayshore Dr Unit 5A | condos | 4 | 6 | 3,233 | $7,000,000 | 2026-02-27 |
| 5 Grove Isle Dr Ph S04 | condos | 4 | 6 | 5,885 | $19,800,000 | 2026-02-24 |
| 3203 Shipping Ave | condos | 4 | 4 | 2,665 | $2,640,000 | 2025-12-29 |
| 2811 S Bayshore Dr Unit 4A | condos | 4 | 6 | 3,247 | $7,000,000 | 2025-10-31 |
| 2821 S Bayshore Dr Unit 16A | condos | 4 | 5 | 3,233 | $6,600,000 | 2025-10-15 |
| 2655 S Bayshore Dr Apt 1601 | condos | 4 | 4 | 2,715 | $6,400,000 | 2025-10-09 |
| 2669 S Bayshore Dr Unit 801N | condos | 4 | 5 | 2,896 | $5,500,000 | 2025-09-15 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 72 Shore Dr W | single_family | 4 | 5 | 3,328 | $4,200,000 | — |
| 4110 Battersea Rd | single_family | 4 | 4 | 2,787 | $2,590,000 | — |
| 3794 Irvington Ave | single_family | 4 | 2 | 1,796 | $2,085,000 | — |
| 4120 Lybyer Ave | single_family | 4 | 3 | 1,981 | $2,750,000 | — |
| 2927 SW 36th Ave | townhomes | 4 | 6 | — | $1,685,000 | — |
| 3372 Charles Ave | single_family | 4 | 5 | 3,026 | $4,160,000 | — |
| 3352 Charles Ave | single_family | 4 | 5 | 3,150 | $4,225,000 | — |
| 3427 Frow Ave | single_family | 4 | 5 | 2,332 | $2,700,000 | — |
10-year hold projection
IRR-4.2%
Equity multiple0.30x
Total return (10yr)-$454,250
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $10,294,850 | $112,731 | -$531,782 | $7,909,306 | $2,385,544 |
| 2 | $10,603,696 | $118,116 | -$527,095 | $7,816,658 | $2,787,038 |
| 3 | $10,921,806 | $123,713 | -$522,213 | $7,717,648 | $3,204,159 |
| 4 | $11,249,461 | $129,529 | -$517,130 | $7,611,839 | $3,637,622 |
| 5 | $11,586,944 | $135,572 | -$511,838 | $7,498,763 | $4,088,181 |
| 6 | $11,934,553 | $141,850 | -$506,330 | $7,377,923 | $4,556,629 |
| 7 | $12,292,589 | $148,372 | -$500,597 | $7,248,785 | $5,043,804 |
| 8 | $12,661,367 | $155,146 | -$494,632 | $7,110,778 | $5,550,589 |
| 9 | $13,041,208 | $162,182 | -$488,425 | $6,963,295 | $6,077,913 |
| 10 | $13,432,444 | $169,488 | -$481,969 | $6,805,684 | $6,626,761 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.