Two-Master-Suite
3409 SW 25th Terrace, Miami, FL 33133
For Sale
New
$1,490,000
The townhouse layout includes four bedrooms and four bathrooms, with two master suites and closets.
Property Size2,672 SF
Days on Market4
Property Features for 3409 SW 25th Terrace
General Information
Standard status
Size
Property subtype
Site & Location
Neighborhood
Highway Access
Public Transit
Taxes and HOA fees
Annual Taxes
Building Details
Building Size
Year Built
Listing Agency:
KWG Realty Group LLC
Listed By:
Rongjie Sun · License FL #3371127
(954) 980-6666
Source:
Silverleafrealtygroup
Added: Nov 7
Changed: Nov 8
Last Checked: Nov 10 at 2:22PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of KWG Realty Group LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This duplex is configured as a modern townhouse with four bedrooms and four bathrooms. The plan includes two master suites, each paired with a large closet, and an open interior layout. Modern finishes and a stylish kitchen are part of the design. Interior renovations and final upgrades are expected to be completed around October 30, 2026; the building’s year built is listed as 2026.
The property is near Coconut Grove, Coral Gables, Brickell, Downtown Miami, and Grove Central. Shopping, dining, parks, schools, entertainment, public transportation, and major roads are also nearby. US-1 and I-95 provide regional road access, with Miami International Airport and the beaches among the listed destinations.
The property is near Coconut Grove, Coral Gables, Brickell, Downtown Miami, and Grove Central. Shopping, dining, parks, schools, entertainment, public transportation, and major roads are also nearby. US-1 and I-95 provide regional road access, with Miami International Airport and the beaches among the listed destinations.
Key Highlights
- Four‑bedroom, four‑bathroom townhouse configuration
- Two master suites, each with a large closet
- Interior renovations and final upgrades expected to finish around October 30, 2026
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$53,588
Cap Rate
3.60%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,071,760
$1.1M
Cap Rate 7%
$765,543
$765.5K
Cap Rate 9%
$595,422
$595.4K
Market Conditions
NOI Build-Up for 2,672 SF
Gross rent
$81.8K $30.60/SF
− Vacancy
−$5.2K −$1.95/SF
EGI
$76.6K $28.65/SF
− OpEx
−$23.0K −$8.60/SF
NOI
$53.6K $20.06/SF
Area
Miami, FL
Vacancy
6.37%
Lease Rate
$30.60 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,071,760
Cap Rate 7%
$765,543
Cap Rate 9%
$595,422
Alternative Uses
Best Use
Multifamily LT 5
$765.5K
$669.9K – $893.1K
NOI $53,588 @ 7.0% cap · market cap 3.60%
Second Best
Apartment 5plus
$705.2K
$617.0K – $822.7K
NOI $49,361 @ 7.0% cap · market cap 3.31%
Theoretical Best
Specialty Retail
$1.80M
$1.58M – $2.10M
NOI $126,253 @ 7.0% cap · market cap 8.47%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
6,090
Businesses Nearby
Explore this area
Business Placement
Demographics for 33133, FL
34,141
Population
17,235
Households
2
Avg Household Size
43
Median Age
62%
College-Educated
95%
High-School Grad
4.2 sq mi
ZIP Area
8,129
Density / Sq Mi
$92,734
Median Household Income
$58,233
Median Earnings
$1,945
Median Rent
$906,800
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Average Price Trend$/SF for Duplexes in Miami, FL
Properties on Market for Duplexes in Miami
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - The townhouse layout includes four bedrooms and four bathrooms, with two master suites and closets.
Where is this duplex located?
The property is located at 3409 SW 25th Terrace Miami, FL.
What is the asking price?
The asking price for this property is $1,490,000.
What are key features of this property?
This property features: Four‑bedroom, four‑bathroom townhouse configuration; Two master suites, each with a large closet; Interior renovations and final upgrades expected to finish around October 30, 2026
