Residential Income
For Sale
$599,000
Pending
428 NW 97th Street, Miami, FL 33150
Residential income duplex offered for sale with a total size of 1,353 square feet.
Property Size1,353 SF
Days on Market50
Property Features for 428 NW 97th Street
General Information
Standard status
Pending
Size
1,353 SF
Property subtype
Duplex
Building Details
Year Built
1937
Listing Agency:
Smart Miami Realty 2 LLC
Listed By:
Maria Alejandra Albarran · License #3360126
(786) 300-6180
Source:
Lehmannflorida
Added: Jul 21
Changed: Aug 25
Last Checked: Aug 24 at 4:58AM
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 Smart Miami Realty 2 LLC
Investment Insights
Based on property information with market context.
This residential income duplex is being offered for sale. The property totals 1,353 square feet, providing a straightforward residential income setup.
The duplex is located at 428 NW 97th St in Miami, Florida 33150.
The offering is categorized as duplexes and residential income property, aligning with investors and buyers seeking a multi-unit residential structure.
The duplex is located at 428 NW 97th St in Miami, Florida 33150.
The offering is categorized as duplexes and residential income property, aligning with investors and buyers seeking a multi-unit residential structure.
Key Highlights
- Duplex residential income property built in 1937
- Total building size: 1,353 SF
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
$27,135
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
4.53%
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%
$542,700
$542.7K
Cap Rate 7%
$387,643
$387.6K
Cap Rate 9%
$301,500
$301.5K
Market Conditions
NOI Build-Up for 1,353 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
$41.4K $30.60/SF
− Vacancy
−$2.6K −$1.95/SF
EGI
$38.8K $28.65/SF
− OpEx
−$11.6K −$8.60/SF
NOI
$27.1K $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 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%
$542,700
Cap Rate 7%
$387,643
Cap Rate 9%
$301,500
Alternative Uses
Best Use
Multifamily LT 5
$387.6K
$339.2K – $452.3K
NOI $27,135 @ 7.0% cap · market cap 4.53%
Second Best
Apartment 5plus
$357.1K
$312.4K – $416.6K
NOI $24,995 @ 7.0% cap · market cap 4.17%
Theoretical Best
Specialty Retail
$913.3K
$799.1K – $1.07M
NOI $63,930 @ 7.0% cap · market cap 10.67%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
1,404
Businesses Nearby
Explore this area
Business Placement
Demographics for 33150, FL
28,703
Population
12,403
Households
2.3
Avg Household Size
37
Median Age
14%
College-Educated
75%
High-School Grad
3.5 sq mi
ZIP Area
8,201
Density / Sq Mi
$40,802
Median Household Income
$32,359
Median Earnings
$1,179
Median Rent
$377,700
Median Home Value
Market
Vacancy Rate% for Multifamily 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?
Duplex - Residential income duplex offered for sale with a total size of 1,353 square feet.
Where is this duplex located?
The property is located at 428 NW 97th Street Miami, FL.
What is the asking price?
The asking price for this property is $599,000.
What are key features of this property?
This property features: Duplex residential income property built in 1937; Total building size: 1,353 SF
