Log In/Sign Up
Your email has been sent.
1864 NW 28th St 5 Unit Apartment Building $2,076,749 CAD ($415,350 CAD/Unit) 5.60% Cap Rate Miami, FL 33142
INVESTMENT HIGHLIGHTS
- Fenced Lot
- Impact Glass Throughout
- Updated Units - Kitchen, Bathrooms, Interiors
EXECUTIVE SUMMARY
Turnkey 5-unit multifamily in fast-growing Allapattah area. Property sits on a gated 9,975 SF lot with on-site parking and upgraded interiors. (3) 1BD + (2) 2BD units. Recent renovations include new kitchens, new bathrooms, impact windows, and updated interiors. Features separate electric meters, low operating expenses, and on-site laundry. Strong Section 8 rental potential and upside in rents. Zoning (T4-R) allows for value-add or redevelopment potential. Ideal for buy-and-hold investors, 1031 exchange buyers, or cash-flow seeking operators seeking a Miami multifamily asset. Located minutes to Wynwood, Midtown, Health District, and major highways. Great income-producing opportunity with long-term appreciation in Miami’s urban core.
Call listing agent or co-listing agent, for more details.
Co-Listing Agent: Brandon Sors - (305) 904 0974
Call listing agent or co-listing agent, for more details.
Co-Listing Agent: Brandon Sors - (305) 904 0974
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$166,971
|
$52.18
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$166,971
|
$52.18
|
| Taxes |
$37,380
|
$11.68
|
| Operating Expenses |
$13,485
|
$4.21
|
| Total Expenses |
$50,865
|
$15.90
|
| Net Operating Income |
$116,106
|
$36.28
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $166,971 |
| Annual Per SF | $52.18 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $166,971 |
| Annual Per SF | $52.18 |
| Taxes (CAD) | |
|---|---|
| Annual | $37,380 |
| Annual Per SF | $11.68 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $13,485 |
| Annual Per SF | $4.21 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $50,865 |
| Annual Per SF | $15.90 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $116,106 |
| Annual Per SF | $36.28 |
PROPERTY FACTS
| Price | $2,076,749 CAD | Building Class | C |
| Price Per Unit | $415,350 CAD | Lot Size | 0.23 AC |
| Sale Type | Investment | Building Size | 3,200 SF |
| Cap Rate | 5.60% | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1976 |
| Property Subtype | Apartment | Parking Ratio | 2.19/1,000 SF |
| Apartment Style | Low-Rise | Opportunity Zone |
Yes
|
| Zoning | M-39 - Multiple Family | ||
| Price | $2,076,749 CAD |
| Price Per Unit | $415,350 CAD |
| Sale Type | Investment |
| Cap Rate | 5.60% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 3,200 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1976 |
| Parking Ratio | 2.19/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | M-39 - Multiple Family |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Microwave
- Tile Floors
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Yard
- Freezer
SITE AMENITIES
- Fenced Lot
- Laundry Facilities
- Gated
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 3 | $2,561 CAD | 550 |
| 2+1 | 2 | $3,115 CAD | 650 |
1 1
Walk Score®
Very Walkable (82)
PROPERTY TAXES
| Parcel Number | 01-3127-038-0020 | Total Assessment | $1,085,444 CAD (2025) |
| Land Assessment | $689,966 CAD (2025) | Annual Taxes | $37,380 CAD ($11.68 CAD/SF) |
| Improvements Assessment | $395,478 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
01-3127-038-0020
Land Assessment
$689,966 CAD (2025)
Improvements Assessment
$395,478 CAD (2025)
Total Assessment
$1,085,444 CAD (2025)
Annual Taxes
$37,380 CAD ($11.68 CAD/SF)
Tax Year
2024
1 of 23
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1864 NW 28th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.