Brand-New Duplex with Two Rented
For Sale
$1,350,000
5428 NW 3rd Ave, Miami, FL 33127
Brand-new duplex with both units rented through Nov 2025 and a total of six bedrooms and four full bathrooms.
Property Size2,830 SF
Price / SF$477.03
Days on Market207
Property Features for 5428 NW 3rd Ave
General Information
Standard status
Active
Size
2,830 SF
Property subtype
Duplex
Occupancy
100%
Site & Location
Neighborhood
Edison
Taxes and HOA fees
Annual Taxes
$13,198
Building Details
Building Size
2,830 SF
Year Built
2024
Buildings
1
Tenancy
Multi
Listing Agency:
Phoenix Realtors LLC
Listed By:
Marcela Ortiz · License #3426524
(754) 581-0137
Source:
Casacollectiongroup
Added: Apr 8
Changed: Oct 25
Last Checked: Oct 30 at 9:24PM
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 Phoenix Realtors LLC
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 brand-new duplex was built in 2024 and offers a total of six bedrooms and four full bathrooms. Both units are currently rented through Nov 2025. The property size is 2,830 SF.
Located at 5428 NW 3rd Ave in Miami, it’s described as being about 12 blocks from the Design District and less than 10 minutes from Wynwood & Midtown. The public remarks also note the international airport and Miami Beach are about 15 minutes away.
The current duplex configuration and existing in-place rentals through Nov 2025 may be attractive for buyers looking for a freshly built two-unit residential income asset with near-term lease continuity.
Located at 5428 NW 3rd Ave in Miami, it’s described as being about 12 blocks from the Design District and less than 10 minutes from Wynwood & Midtown. The public remarks also note the international airport and Miami Beach are about 15 minutes away.
The current duplex configuration and existing in-place rentals through Nov 2025 may be attractive for buyers looking for a freshly built two-unit residential income asset with near-term lease continuity.
Key Highlights
- Built in 2024, brand‑new duplex
- Both units rented through Nov 2025
- Total six bedrooms and four full bathrooms
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$56,757
Cap Rate
4.20%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,135,140
$1.1M
Cap Rate 7%
$810,814
$810.8K
Cap Rate 9%
$630,633
$630.6K
Market Conditions
NOI Build-Up for 2,830 SF
Gross rent
$86.6K $30.60/SF
− Vacancy
−$5.5K −$1.95/SF
EGI
$81.1K $28.65/SF
− OpEx
−$24.3K −$8.60/SF
NOI
$56.8K $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%
$1,135,140
Cap Rate 7%
$810,814
Cap Rate 9%
$630,633
Alternative Uses
Best Use
Multifamily LT 5
$810.8K
$709.5K – $946.0K
NOI $56,757 @ 7.0% cap · market cap 4.20%
Second Best
Apartment 5plus
$746.9K
$653.5K – $871.3K
NOI $52,280 @ 7.0% cap · market cap 3.87%
Theoretical Best
Specialty Retail
$1.91M
$1.67M – $2.23M
NOI $133,719 @ 7.0% cap · market cap 9.91%
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
Lease Details
100%
Occupancy
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
1,646
Businesses Nearby
Explore this area
Business Placement
Demographics for 33127, FL
27,692
Population
11,245
Households
2.5
Avg Household Size
37
Median Age
13%
College-Educated
69%
High-School Grad
3.3 sq mi
ZIP Area
8,392
Density / Sq Mi
$41,125
Median Household Income
$30,240
Median Earnings
$1,394
Median Rent
$398,800
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?
Duplex - Brand-new duplex with both units rented through Nov 2025 and a total of six bedrooms and four full bathrooms.
Where is this duplex located?
The property is located at 5428 NW 3rd Ave 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: Built in 2024, brand‑new duplex; Both units rented through Nov 2025; Total six bedrooms and four full bathrooms
