1064 NW 103rd St, Miami, FL 33150
Income-generating triplex with recent updates and tenant occupancy.
- Added:
- Jun 27, 2024
- Days on Market:
- 716
- Last Refresh:
- May 12 at 8:28 pm
Property Features for 1064 NW 103rd St
General Information
- Standard status
- Active
- Size
- 1,792 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1949
Listing agent Jeatiah Jean License #3488270
Listing office Lifestyle International Realty (786) 277-3569
Listing date Jun 27, 2024
Source Crexi
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Lifestyle International Realty
HighLights
- Income‑producing property with potential for increased rental income.
- New roof installed in 2022.
- Two separate electric and water meters simplifying utility management.
- Unit 1066 divided into a 2/1 and a studio, maximizing rental potential.
- Well‑maintained plumbing with PVC piping and recently cleaned septic tank.
- Hurricane shutters updated in 2019.
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $54.8k | $30.60 |
| − Vacancy | −$3.5k | −$1.95 |
| EGI | $51.3k | $28.65 |
| − OpEx | −$15.4k | −$8.60 |
| NOI | $35.9k | $20.06 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Miami
- County
- Miami-Dade
- State
- Florida
- Longitude
- -80.21534
- Latitude
- 25.868706