Income-Producing
1079 NW 112th Ter Miami, FL 33168
New
1079 NW 112th Ter, Miami, FL, 33168
$657,000
For Sale
$657,000
MULTI_FAMILY - Miami, FL
Property Size1,456 SF
Price / SF$451.24
Days on Market2
Property Features for 1079 NW 112th Ter
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Bedrooms
- 5
- Rooms
- Bathroom 4, Bedroom 2, Bathroom 2, Bedroom 3, Bedroom 1, Bathroom 1, Bathroom 3, Bedroom 4, Bedroom 5
- Parking
- 5
- Standard status
- Active
- APN
- 30-21-35-009-0430
- Size
- 1,456 SF
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- LAWNDALE 3RD ADDN PB 45-20 LOT 15 BLK 8 LOT SIZE 75.000 X 100 CASE #95-17903
- Tax Annual Amount
- 6010
Utilities
- Utilities
- Cable Available
- Sewer type
- Public Sewer
- Heating system
- Wall Furnace
- Cooling system
- Wall/Window Unit(s), Window Unit(s)
Building Details
- Year built
- 1951
- Floors in Building
- 1
- Flooring type
- Tile
- Building materials
- Block
- Roof type
- Tar/Gravel
Listing Agency
Stratwell, LLC
(305) 403-6430
6500 Cowpen Rd, Ste 201, Miami, FL
Listed by
Jorge Forte · License #0662315
(786) 402-5157
Added: Jul 20 Checked: Jul 21 at 4:06 am
MLS# A12037436
Listing URL
Copyright © 2026 Miami REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This income-producing duplex is currently configured as two separate residences: one 3-bedroom/2-bath unit and one 2-bedroom/1-bath unit. In addition to the two standard units, the property includes additional flexible-use space intended to support further income opportunities. Existing leases are in place, and rent rolls, lease information, and financials are available for review.
The property is located in Miami-Dade County, conveniently near major highways and access to shopping, schools, and public transportation, supporting day-to-day convenience for residents.
As presented, current rents total approximately $4,800 per month, with projected stabilized income approaching $6,000 per month based on the provided information.
The property is located in Miami-Dade County, conveniently near major highways and access to shopping, schools, and public transportation, supporting day-to-day convenience for residents.
As presented, current rents total approximately $4,800 per month, with projected stabilized income approaching $6,000 per month based on the provided information.
Key Highlights
- Duplex configured as a 3‑bedroom/2‑bath unit and a 2‑bedroom/1‑bath unit, plus additional flexible‑use space
- Current rents generate approximately $4,800 per month; projected stabilized income approaches $6,000 per month
- Income‑producing property with documented rental history and existing leases for near‑term income stability
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 | $44.6k | $30.60 |
| − Vacancy | −$2.8k | −$1.95 |
| EGI | $41.7k | $28.65 |
| − OpEx | −$12.5k | −$8.60 |
| NOI | $29.2k | $20.06 |
1,456 SF · lease $30.60/SF/yr · vacancy 6.37% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$417.2K
$365.0K – $486.7K
NOI $29,201 @ 7.0% cap · market cap 4.44%
Second Best
Apartment 5plus
$384.2K
$336.2K – $448.3K
NOI $26,897 @ 7.0% cap · market cap 4.09%
Theoretical Best
Specialty Retail
$982.8K
$860.0K – $1.15M
NOI $68,797 @ 7.0% cap · market cap 10.47%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Two-unit duplex with a 3-bedroom/2-bath unit and a 2-bedroom/1-bath unit, plus flexible-use space.
Where is this duplex located?
The property is located at 1079 NW 112th Ter Miami, FL.
What is the asking price?
The asking price for this property is $657,000.
What are key features of this property?
This property features: Duplex configured as a 3‑bedroom/2‑bath unit and a 2‑bedroom/1‑bath unit, plus additional flexible‑use space; Current rents generate approximately $4,800 per month; projected stabilized income approaches $6,000 per month; Income‑producing property with documented rental history and existing leases for near‑term income stability
