Mint at Riverfront #5103
+ photos soon
  • High floor
  • Renovated 2024
  • Private balcony
For saleDowntownFloor 51 · Pool

#5103 · Mint at Riverfront

92 SW 3rd St, Miami, FL 33130

$544,000

$640/sqft · Asking

1

Beds

1

Baths

850

SqFt

// overview

1BR on the 51th floor · Pool exposure

850 sqft inside Mint at Riverfront, a 55-floor tower built in 2009. Mint at Riverfront shares an operating platform with Wind. 55-story tower on the Miami River, with a private marina and riverwalk.

Bedrooms

1

Baths

1

SqFt

850

Floor

51

View

Pool

$/sqft

$640

DOM

81d

// numbers · investment analysis

Configure the deal

Editable assumptions. Defaults from this building's HOA, FL tax and insurance rates.

Cap rate

2.0%

NOI / price

Cash-on-cash

-15.0%

Annual / cash invested

$ / sqft

$640

Monthly cash flow

$-1,899

Negative

Loan amount$408,000
Down payment$136,000
Cash invested (incl. ~3% closing)$152,320

Monthly

P&I$2,783
Property tax$884
Insurance$131
HOA$629
Property mgmt$298
Vacancy reserve$149
Total monthly out$4,874
Expected rent$2,975
Monthly cash flow$-1,899

Reference estimates. Not a firm offer. DCH Team can coordinate pre-approval with local lenders.

// the building

Mint at Riverfront

Mint at Riverfront

Angular tower on the Miami River. Daily STR allowed. Inventory pooled with Wind for cross-building dynamic pricing.

Units
543
Built
2009
Strategy
Hold · STR
Avg rent
$3,500 / mo
View full building report →
// location

92 SW 3rd St, Miami, FL 33130

Downtown · Miami

We already operate inside Mint at Riverfront.

We know its rules, tenant profile and live comps. Talk to us before you buy — or list this unit with us if you own it.

Talk to DCH