5 Grove Isle Dr Apt S303
Coconut Grove, FL 33133 · condos · For Sale · 154 days on market
Asking price$8,495,000
4 beds 5 baths 3,834 sqft
Suggested offer$8,265,476$229,524 above the est. market value of $8,265,476.
View on Realtor.com →Listed by David Siddons · Douglas Elliman
Typecondos
Built2025
Price / sqft$2216
Est. value (own analysis)$8,265,476
Rent estimate (own analysis)$46,500/mo
HOA$6,765/mo
1 / 31
Show every detail
Statusfor_sale
Listed date2026-04-01
Removed date—
MLSMiamiMLS #A11988912
Coordinates25.73673, -80.21722
Address5 Grove Isle Dr Apt S303
CityCoconut Grove
StateFL
Zip33133
Listing ID9768498362
Sourceus-real-estate-listings, cached 2026-08-25
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 | $8,495,000 |
| Down payment (20.0%) | $1,699,000 |
| Loan amount | $6,796,000 |
| Closing costs (5.0%) | $424,750 |
| Total cash to close | $2,123,750 |
| 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) | $13,450$161,405 |
| Insurance (placeholder 0.8% of price) | $5,663$67,960 |
| HOA dues | $6,765$81,180 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $2,325$27,900 |
| Total operating expenses | $28,204$338,445 |
| 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 | — |
| 5 Grove Isle Dr Apt M502 | condos | 4 | 5 | 3,677 | $9,995,000 | — |
| 3372 Charles Ave | single_family | 4 | 5 | 3,026 | $4,160,000 | — |
| 3352 Charles Ave | single_family | 4 | 5 | 3,150 | $4,225,000 | — |
10-year hold projection
IRR-1.8%
Equity multiple0.70x
Total return (10yr)$473,292
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $8,749,850 | $174,915 | -$377,060 | $6,722,316 | $2,027,534 |
| 2 | $9,012,346 | $181,855 | -$370,818 | $6,643,572 | $2,368,773 |
| 3 | $9,282,716 | $189,045 | -$364,343 | $6,559,421 | $2,723,295 |
| 4 | $9,561,197 | $196,494 | -$357,626 | $6,469,491 | $3,091,706 |
| 5 | $9,848,033 | $204,211 | -$350,660 | $6,373,386 | $3,474,647 |
| 6 | $10,143,474 | $212,205 | -$343,436 | $6,270,681 | $3,872,793 |
| 7 | $10,447,778 | $220,486 | -$335,944 | $6,160,923 | $4,286,856 |
| 8 | $10,761,212 | $229,063 | -$328,176 | $6,043,628 | $4,717,584 |
| 9 | $11,084,048 | $237,947 | -$320,122 | $5,918,278 | $5,165,771 |
| 10 | $11,416,570 | $247,147 | -$311,772 | $5,784,320 | $5,632,250 |
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.