Mint at Riverfront #3204
+ photos soon
  • In-unit laundry
  • High floor
Rent + SaleDowntownFloor 32 · Brickell skyline

#3204 · Mint at Riverfront

92 SW 3rd St, Miami, FL 33130

$624,000

$640/sqft · Asking

$4,250/mo

82d on market

2

Beds

2

Baths

975

SqFt

// overview

2BR on the 32th floor · Brickell skyline exposure

975 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.

Suggested offer range

$4,123 $4,208/ mo

Based on the average list-to-final ratio for comparable units in the building (99%). Asking $4,250/mo.

Bedrooms

2

Baths

2

SqFt

975

Floor

32

View

Brickell skyline

$/sqft

$640

DOM

82d

// numbers · investment analysis

Configure the deal

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

Cap rate

3.3%

NOI / price

Cash-on-cash

-10.1%

Annual / cash invested

$ / sqft

$640

Monthly cash flow

$-1,466

Negative

Loan amount$468,000
Down payment$156,000
Cash invested (incl. ~3% closing)$174,720

Monthly

P&I$3,193
Property tax$1,014
Insurance$150
HOA$722
Property mgmt$425
Vacancy reserve$213
Total monthly out$5,716
Expected rent$4,250
Monthly cash flow$-1,466

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