2831 Emathla St
Coconut Grove, FL 33133View map
- Single-family
- 5 bd
- 6 full + 2 half ba
- 6,876 sq ft
$6,250,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Under contract
By default our Deals list leaves out homes already under contract, so this page gives no verdict.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 5
- Bathrooms
- 6 full, 2 half
- Size
- 6,876 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 61 days (listed Sep 5, 2026)
- Status
- Under contract
Location
Pinned from the listing's street address.
More homes for sale in Coconut Grove
20 homes for sale in Coconut Grove
$350,000
3240 Mary St Apt S202
Coconut Grove, FL 33133
Condo · 1 bd · 1 ba · 507 sq ft
New construction$8,350,000
5 Grove Isle Dr Apt S203
Coconut Grove, FL 33133
Condo · 4 bd · 4.5 ba · 3,834 sq ft
$2,690,000
3039 Orange St Unit B
Coconut Grove, FL 33133
Townhome · 4 bd · 3.5 ba · 2,881 sq ft
- Pending
$2,100,000
2230 Lincoln Ave
Coconut Grove, FL 33133
2 bd · 1 ba · 1,552 sq ft
$899,000
2901 S Bayshore Dr Apt 14D
Coconut Grove, FL 33133
Condo · 1 bd · 1.5 ba · 816 sq ft
$1,549,000
3400 SW 27th Ave Apt 805
Coconut Grove, FL 33133
Condo · 2 bd · 2.5 ba · 1,540 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.