203 NW 35th St Miami, FL 33127
Dual-address corner lot in Wynwood North with income potential.
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 (786) 280-0101
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.
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 |