Fully Leased Triplex with
For Sale
$1,025,000
3045 SW 21st St, Miami, FL 33145
Turnkey, fully rented triplex with three leased units across two updated buildings, including recent HVAC and kitchen renovations.
Property Size1,850 SF
Price / SF$554.05
Days on Market187
Property Features for 3045 SW 21st St
General Information
Standard status
Active
Size
1,850 SF
Property subtype
Duplex
Taxes and HOA fees
Annual Taxes
$11,068
Building Details
Building Size
1,850 SF
Year Built
1938
Listing Agency:
Miami New Realty
Listed By:
Vivian Ravelo · License #3318730
(786) 515-8037
Source:
Allyandaj
Added: Apr 20
Changed: Oct 16
Last Checked: Oct 21 at 3:13AM
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 Miami New Realty
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This fully leased triplex presents a turnkey income opportunity with three occupied units across two updated buildings. The offering includes a 2-bed/1-bath unit and two additional 1-bath units. One unit has been fully remodeled with a new HVAC system, a new kitchen with modern cabinets and appliances, updated flooring, fresh paint inside and out, a new water heater, and artificial turf for low-maintenance outdoor space.
The property is situated in a central Miami neighborhood with easy access to major highways and close proximity to Coral Gables and Downtown.
As currently configured, the buildings provide a straightforward three-unit setup with ongoing rental income from all units being fully leased.
The property is situated in a central Miami neighborhood with easy access to major highways and close proximity to Coral Gables and Downtown.
As currently configured, the buildings provide a straightforward three-unit setup with ongoing rental income from all units being fully leased.
Key Highlights
- 1938‑built fully rented triplex with three leased units across two updated buildings
- Unit mix includes a 2 bed/1 bath unit and a studio/1 bath unit combination
- Renovated unit features new HVAC, remodeled kitchen with modern cabinets and appliances, updated flooring, and fresh interior and exterior paint
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$37,103
Cap Rate
3.62%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$742,060
$742.1K
Cap Rate 7%
$530,043
$530.0K
Cap Rate 9%
$412,256
$412.3K
Market Conditions
NOI Build-Up for 1,850 SF
Gross rent
$56.6K $30.60/SF
− Vacancy
−$3.6K −$1.95/SF
EGI
$53.0K $28.65/SF
− OpEx
−$15.9K −$8.60/SF
NOI
$37.1K $20.06/SF
Area
Miami, FL
Vacancy
6.37%
Lease Rate
$30.60 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$742,060
Cap Rate 7%
$530,043
Cap Rate 9%
$412,256
Alternative Uses
Best Use
Multifamily LT 5
$530.0K
$463.8K – $618.4K
NOI $37,103 @ 7.0% cap · market cap 3.62%
Second Best
Apartment 5plus
$488.2K
$427.2K – $569.6K
NOI $34,176 @ 7.0% cap · market cap 3.33%
Theoretical Best
Specialty Retail
$1.25M
$1.09M – $1.46M
NOI $87,413 @ 7.0% cap · market cap 8.53%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Location Intelligence
Trade Area within ½ mile
2,173
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
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Triplex - Turnkey, fully rented triplex with three leased units across two updated buildings, including recent HVAC and kitchen renovations.
Where is this triplex located?
The property is located at 3045 SW 21st St Miami, FL.
What is the asking price?
The asking price for this property is $1,025,000.
What are key features of this property?
This property features: 1938‑built fully rented triplex with three leased units across two updated buildings; Unit mix includes a 2 bed/1 bath unit and a studio/1 bath unit combination; Renovated unit features new HVAC, remodeled kitchen with modern cabinets and appliances, updated flooring, and fresh interior and exterior paint
