Back to Search
Wynwood Corner Lot Opportunity

203 NW 35th St Miami, FL 33127

203 NW 35th St, Miami, FL, 33127
$1,350,000
For Sale
Claim this Listing
$1,350,000

Dual-address corner lot in Wynwood North with income potential.

Property Size1,590 SF
Lot Size0.11 Acres
Price / SF$849.06
AddedMar 24
Days on Market114
Last RefreshJul 14 at 4:53 pm

Property Features for 203 NW 35th St

General Information

Standard status
Active
Size
1,590 SF
Lot size
0.11 Acres
Property subtype
Commercial

Building Details

Year Built
1936

Listing office RE/MAX Advance Realty

Listing date Mar 24, 2026

Source Elliman

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 RE/MAX Advance Realty


Investment Insights

Based on property information with market context.

This corner lot, featuring dual addresses at 203 NW 35 St & 3510 NW 2nd Ave, presents an investment opportunity in Wynwood North, situated steps from MidTown. The 5,000 SF lot is zoned T5-O and includes a 1,590 SF structure divided into two legal units. The front commercial unit is currently rented NNN for $4,000 per month. The rear unit, featuring a 3/2 layout, is vacant and has the potential to be rented for $3,500 per month or generate up to $10,000 per month on Airbnb. The zoning allows for a mix of uses, including multifamily, retail, office, and short-term rentals. The corner exposure provides visibility and branding potential. This property is suitable for cash flow, redevelopment, or long-term land banking.

Key Highlights

  • Prime corner lot location in Wynwood North, steps from MidTown
  • Zoned T5‑O, allowing for diverse development options: multifamily, retail, office, and short‑term rentals
  • Dual‑address property with income‑producing potential from two legal units

Local Financial Insights For Retail

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 $82.6k $51.96
− Vacancy −$8.5k −$5.35
EGI $74.1k $46.61
− OpEx −$22.2k −$13.98
NOI $51.9k $32.63
1,590 SF · lease $51.96/SF/yr · vacancy 10.30% · expense 30.00%

Alternative Uses

Best Use
Retail
$741.1K
$648.4K – $864.6K (±1% cap)
NOI $51,875 @ 7.0% cap · market cap 3.84%
Second Best
Mixed Use
$536.6K
$469.6K – $626.1K (±1% cap)
NOI $37,564 @ 7.0% cap · market cap 2.78%
Theoretical Best
Specialty Retail
$1.07M
$939.1K – $1.25M (±1% cap)
NOI $75,128 @ 7.0% cap · market cap 5.57%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

S&E Roofing Services Roofing Company

Suggested Use

(Bike/Boat/Book/etc) Store Butcher Mobile Phone Store Adult Day Care Buffet (Bike/Boat/Book/etc) Store Restaurant Locksmith Clothing & Fashion Store Tanning Salon

Zoning and permitted uses should be independently verified with local authorities.

FAQs

What type of property is this?
Mixed-use property - Dual-address corner lot in Wynwood North with income potential.
Where is this mixed-use property located?
The property is located at 203 NW 35th St Miami, FL.
What is the asking price?
The asking price for this property is $1,350,000.
What are key features of this property?
This property features: Prime corner lot location in Wynwood North, steps from MidTown; Zoned T5‑O, allowing for diverse development options: multifamily, retail, office, and short‑term rentals; Dual‑address property with income‑producing potential from two legal units
Contact an agent
More about this property
Thanks! Your message was sent.
Error! Your message wasn't sent.
Please enter your name
Please enter email
Please enter the email in the correct format
Please enter phone
Please enter the number in the correct format
Please enter message