Log In/Sign Up
Your email has been sent.
925-965 Marseille Dr Luxury Redevelopment 965 Marseille Dr 27 Unit Apartment Building $16,744,401 CAD ($620,163 CAD/Unit) 3% Cap Rate Miami Beach, FL 33141



Investment Highlights
- waterfront development
- condo or townhome luxury market
- .85 acre assemblage
Executive Summary
36,953 square feet assemblage, with 215 FT on the water.
Related Realty Commercial has been exclusively retained to
present the opportunity to acquire a rare,
contiguous waterfront assemblage located along Marseille
Drive on Normandy Isle, Miami Beach. The property offers a
compelling combination of in-place stabilized income, direct
Biscayne Bay canal frontage, and clearly defined redevelopment
optionality within one of Miami Beach’s most
supply-constrained and increasingly institutional submarkets.
The assemblage comprises five low-rise buildings across three
contiguous parcels, totaling approximately 36,953 square feet
(±0.85 acres) of land with approximately 215 feet of waterfront
frontage. The site is currently improved with a 27-unit
multifamily property, providing immediate cash flow while
allowing an investor to control a sizable waterfront footprint
with long-term redevelopment upside. Normandy Isle represents a unique inflection point
within the broader North Beach corridor. As large-scale
redevelopment continues to accelerate in adjacent
North Bay Village and along North Beach proper, large,
assemblable waterfront sites on Normandy Isle have
become increasingly scarce. The subject property
benefits from walkable proximity to the beach, strong
residential fundamentals, and adjacency to one of the
most significant redevelopment cycles currently
underway in Miami-Dade County.
This offering is best suited for experienced,
well-capitalized investors and developers seeking basis
discipline, entitlement expertise, and patient capital to
execute a thoughtful waterfront redevelopment strategy
while mitigating carry risk through existing income. Existing Asset & In-Place Incom
The property is currently improved with a fully leased
27-unit multifamily community configured as one-bedroom
units. The existing improvements underwent a
comprehensive renovation in 2014, including interior unit
upgrades, mechanical systems, windows, doors, electrical,
plumbing, and landscaping.
At the time of the most recent operating snapshot, the
asset was 100% occupied. While current rents are
considered below replacement and below current market
potential, underwriting supports the ability to generate
approximately $54,000 in monthly rental income, or
approximately $648,000 annually, through continued
stabilization and mark-to-market execution
The existing buildings are widely viewed as interim use,
allowing a buyer to:
Carry the asset during entitlement and design phases
Offset holding costs with in-place income
Maintain operational flexibility while pursuing
redevelopment approvals
This combination of income and optionality materially
reduces basis risk relative to vacant or
non-income-producing development sites.
Related Realty Commercial has been exclusively retained to
present the opportunity to acquire a rare,
contiguous waterfront assemblage located along Marseille
Drive on Normandy Isle, Miami Beach. The property offers a
compelling combination of in-place stabilized income, direct
Biscayne Bay canal frontage, and clearly defined redevelopment
optionality within one of Miami Beach’s most
supply-constrained and increasingly institutional submarkets.
The assemblage comprises five low-rise buildings across three
contiguous parcels, totaling approximately 36,953 square feet
(±0.85 acres) of land with approximately 215 feet of waterfront
frontage. The site is currently improved with a 27-unit
multifamily property, providing immediate cash flow while
allowing an investor to control a sizable waterfront footprint
with long-term redevelopment upside. Normandy Isle represents a unique inflection point
within the broader North Beach corridor. As large-scale
redevelopment continues to accelerate in adjacent
North Bay Village and along North Beach proper, large,
assemblable waterfront sites on Normandy Isle have
become increasingly scarce. The subject property
benefits from walkable proximity to the beach, strong
residential fundamentals, and adjacency to one of the
most significant redevelopment cycles currently
underway in Miami-Dade County.
This offering is best suited for experienced,
well-capitalized investors and developers seeking basis
discipline, entitlement expertise, and patient capital to
execute a thoughtful waterfront redevelopment strategy
while mitigating carry risk through existing income. Existing Asset & In-Place Incom
The property is currently improved with a fully leased
27-unit multifamily community configured as one-bedroom
units. The existing improvements underwent a
comprehensive renovation in 2014, including interior unit
upgrades, mechanical systems, windows, doors, electrical,
plumbing, and landscaping.
At the time of the most recent operating snapshot, the
asset was 100% occupied. While current rents are
considered below replacement and below current market
potential, underwriting supports the ability to generate
approximately $54,000 in monthly rental income, or
approximately $648,000 annually, through continued
stabilization and mark-to-market execution
The existing buildings are widely viewed as interim use,
allowing a buyer to:
Carry the asset during entitlement and design phases
Offset holding costs with in-place income
Maintain operational flexibility while pursuing
redevelopment approvals
This combination of income and optionality materially
reduces basis risk relative to vacant or
non-income-producing development sites.
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Net Operating Income |
-
|
-
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
| Price | $16,744,401 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $620,163 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.90 AC |
| Cap Rate | 3% | Building Size | 3,875 SF |
| Gross Rent Multiplier | 5 | No. Stories | 1 |
| No. Units | 27 | Year Built/Renovated | 1950/2014 |
| Property Type | Multifamily | Parking Ratio | 0.4/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RM-1 - RM-1 zoning analysis supports approximately 27 condo units or 18 luxury townhomes totaling 50,000 SF net sellable area within current zoning parameter | ||
| Price | $16,744,401 CAD |
| Price Per Unit | $620,163 CAD |
| Sale Type | Investment |
| Cap Rate | 3% |
| Gross Rent Multiplier | 5 |
| No. Units | 27 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.90 AC |
| Building Size | 3,875 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1950/2014 |
| Parking Ratio | 0.4/1,000 SF |
| Zoning | RM-1 - RM-1 zoning analysis supports approximately 27 condo units or 18 luxury townhomes totaling 50,000 SF net sellable area within current zoning parameter |
Amenities
Unit Amenities
- Air Conditioning
Site Amenities
- Courtyard
- Fenced Lot
- Fitness Center
- Laundry Facilities
- Spa
- Waterfront
- Gated
- Video Patrol
- Cabana
- Grill
- Walking/Biking Trails
- Wi-Fi
- Lounge
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 27 | - | 645 |
Very walkable
80/100
Fairly drivable
50/100
Some public transit
40/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Improvements Assessment | $632,556 CAD | |
| Land Assessment | $1,460,738 CAD | Total Assessment | $5,206,683 CAD |
Property Taxes
Parcel Numbers
Land Assessment
$1,460,738 CAD
Improvements Assessment
$632,556 CAD
Total Assessment
$5,206,683 CAD
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
925-965 Marseille Dr Luxury Redevelopment | 965 Marseille Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

