Office Unit with Assigned
For Sale
$480,000
1385 SW 22 Unit 203, Coral Gables, FL 33145
Flexible suite layout with dedicated air conditioning and an included bathroom.
Property Size1,222 SF
Price / SF$392.80
Days on Market664
Property Features for 1385 SW 22 Unit 203
General Information
Standard status
Active
Size
1,222 SF
Total Parking Spaces
3
Property subtype
Office
Amenities
A/C tower
bathroom
Central Air
3
Parking.
3 Parking Spaces. Secured, Assigned Parking Space.
Listing Agency:
Housing and Housing, LLC
(786) 385-9427
Listed By:
Luis Valencia · License #3288340
(786) 385-9427
Source:
Xome
Added: Nov 5, 2024
Changed: Aug 29
Last Checked: Aug 30 at 1:42PM
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 Housing and Housing, LLC
Investment Insights
Based on property information with market context.
This 1,222 SF office unit is arranged across several separate spaces, providing a divided configuration for office use. The suite includes its own A/C tower, a bathroom, and three assigned parking spaces. Located at 1385 SW 22 in Miami, Florida 33145, the property is positioned within the Miami area identified with Coral Gables, the Airport, Brickell, and Downtown Miami.
Key Highlights
- 1,222 SF office unit divided into several spaces
- Dedicated A/C tower serving the unit
- Bathroom included within the suite
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$32,389
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
6.75%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$647,780
$647.8K
Cap Rate 7%
$462,700
$462.7K
Cap Rate 9%
$359,878
$359.9K
Market Conditions
NOI Build-Up for 1,222 SF
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.
Gross rent
$55.7K $45.60/SF
− Vacancy
−$12.5K −$10.26/SF
EGI
$43.2K $35.34/SF
− OpEx
−$10.8K −$8.84/SF
NOI
$32.4K $26.51/SF
Area
Miami-Dade County, FL
Vacancy
22.50%
Lease Rate
$45.60 /SF/Yr
Expense Ratio
25.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$647,780
Cap Rate 7%
$462,700
Cap Rate 9%
$359,878
Alternative Uses
Best Use
Office B
$462.7K
$404.9K – $539.8K
NOI $32,389 @ 7.0% cap · market cap 6.75%
Second Best
Healthcare Medical
$230.0K
$201.3K – $268.4K
NOI $16,101 @ 7.0% cap · market cap 3.35%
Theoretical Best
Office A
$620.0K
$542.5K – $723.3K
NOI $43,398 @ 7.0% cap · market cap 9.04%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
2,360
Businesses Nearby
Explore this area
Business Placement
Demographics for 33145, FL
29,737
Population
12,773
Households
2.3
Avg Household Size
44
Median Age
42%
College-Educated
85%
High-School Grad
2.5 sq mi
ZIP Area
11,895
Density / Sq Mi
$70,592
Median Household Income
$43,039
Median Earnings
$1,769
Median Rent
$560,300
Median Home Value
Market
Vacancy Rate% for Office in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Office units - Flexible suite layout with dedicated air conditioning and an included bathroom.
Where is this office units located?
The property is located at 1385 SW 22 Unit 203 Coral Gables, FL.
What is the asking price?
The asking price for this property is $480,000.
What are key features of this property?
This property features: 1,222 SF office unit divided into several spaces; Dedicated A/C tower serving the unit; Bathroom included within the suite
