Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Miami Duplex ALF Investment Opportunity Title is generated by Realmo AI

    7100 Northwest 1st Terrace, Miami, FL 33126

    View on Map
    Claim this Listing
    For Sale
    $899,999

    Income-producing duplex operating as an ALF with strong lease income.

    Type:Multi-Family Income / Duplex
    Property size:
    3,531 SF
    Lot size:
    0.23 Acres
    Price / SF:
    $254/SF
    Added:
    May 17, 2026
    Days on Market:
    11
    Last Refresh:
    May 17 at 8:19 pm

    Property Features for 7100 Northwest 1st Terrace

    General Information

    Standard status
    Active
    Size
    3,531 SF
    Lot size
    0.23 Acres
    Property subtype
    Multi-Family Income / Duplex

    Building Details

    Year Built
    1964

    We can help!

    Listing Contact
    Miguel Solis
    Miguel Solis

    Listing agent Miguel Solis License #0624178

    Listing office Douglas Elliman

    Listing date May 17, 2026

    Source Compass

    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 Douglas Elliman

    HighLights

    • Income‑producing property with a strong existing lease, providing immediate cash flow.
    • Duplex zoning with Retirement Home / Health Care land use designation.
    • 8 bedrooms and 4 bathrooms with over 3,500 SF of living space on a 10,000+ SF canal front corner lot.
    • Fully equipped with ADA‑compliant layouts and bathrooms, plus fire safety systems and licenses up to code.
    • Large commercial‑style kitchen, spacious living room, and dedicated recreation area for residents.
    • Located on a corner lot with canal frontage and no neighbors on 3 sides, offering enhanced privacy.

    Overview

    This duplex, configured with 8 bedrooms and 4 bathrooms, is currently operating as a successful Assisted Living Facility (ALF) near 72nd Avenue and Flagler Street in Miami. Situated on a corner lot exceeding 10,000 square feet with canal frontage, the property provides over 3,500 square feet of living space. The property is leased for the next two years, offering immediate cash flow and long-term investment potential. It features a large, commercial-style kitchen, a spacious living room, and a dedicated recreation area for residents. Designated for Retirement Home / Health Care land use, the duplex is suitable for continued assisted living or healthcare operations. The home is equipped with ADA-compliant bathrooms, fire safety systems, and licenses currently up to code. The property benefits from privacy, with no neighbors on three sides, creating a peaceful environment. Washer and dryers are leased. The zoning also allows for nursing home use.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $786.8K
    NOI $70,816 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.01M
    NOI $70,816 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.42M
    NOI $70,816 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $108.0k $30.60
    − Vacancy −$6.9k −$1.95
    EGI $101.2k $28.65
    − OpEx −$30.3k −$8.60
    NOI $70.8k $20.06
    3,531 SF · lease $30.60/SF/yr · vacancy 6.37% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $1.01M
    $885.2K – $1.18M (±1% cap)
    NOI $70,816 @ 7.0% cap · market cap 7.87%
    Second Best
    Apartment 5plus
    $931.9K
    $815.4K – $1.09M (±1% cap)
    NOI $65,230 @ 7.0% cap · market cap 7.25%
    Theoretical Best
    Specialty Retail
    $2.38M
    $2.09M – $2.78M (±1% cap)
    NOI $166,841 @ 7.0% cap · market cap 18.54%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Maggies retirement ALF Corporate Office

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Grocery & Convenience Store Gym & Fitness Center

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

    Similar Places Nearby

    • Coral Gables Nursing and Rehabilitation — 7060 SW 8th St, Miami, FL 33144
    • Midway Retirement — 93 SW 79th Ct, Miami, FL 33144
    • Paradise Retirement Club Inc — 21 SW 75th Ave, Miami, FL 33144
    • Garcia Group Home — 33 NW 76th Ave, Miami, FL 33126
    • Ovany's Home Care Corp — 526 SW 66th Ave, Miami, FL 33144

    Location Insight

    • Map
    • Local Demand
    City
    Miami
    County
    Miami-Dade
    State
    Florida
    Longitude
    -80.310864
    Latitude
    25.771256

    Nearby Similar for Sale

    • $960,000
      4,012 SF

      Miami Mixed-Use Investment Opportunity

      Fully occupied mixed-use property with income and upside potential.
      2618 NW 103rd St, Miami, FL 33147
      View Details
    • $2,500,000
      6,088 SF

      Miami Office Buildings with Redevelopment Potential

      Two office buildings with redevelopment potential in Miami, Florida.
      3288 NW 36th St, Miami, FL 33142
      View Details
    • $3,300,000
      3,920 SF

      Established Automotive Business on Calle 8

      Successful automotive repair and tire shop in Westchester area.
      8730 SW 8th St, Miami, FL 33174
      View Details
    • $3,300,000
      3,920 SF

      Prime Westchester Commercial Property

      Freestanding property on high-traffic street, ideal for retail.
      8730 SW 8th St, Miami, FL 33174
      View Details
    • $3,150,000
      5,000 SF

      Updated Two-Story Miami Office Building

      Professional office building suitable for medical, real estate, or business.
      9440 SW 77th Ave, Miami, FL 33156
      View Details
    • $4,000,000
      5,458 SF

      Miami Riverfront Mixed-Use Opportunity

      Corner commercial property with redevelopment potential in Miami's River corridor.
      3300 NW South River Dr, Miami, FL 33142
      View Details
    • $1,200,000
      2,723 SF

      Miami Commercial Building For Sale

      Commercial building with flexible zoning in a prime Miami location.
      2112 NW 36th St, Miami, FL 33142
      View Details
    • $1,995,000
      6,121 SF

      Miami Warehouse Condo For Sale

      Corner warehouse condo near Tamiami Airport and Amazon Distribution Center.
      13275 SW 136th St, Miami, FL 33186
      View Details
    • $1,350,000
      4,040 SF

      Miami Commercial Corner Lot Opportunity

      Established auto repair business and property for sale in Miami.
      11070 NW 17th Ave, Miami, FL 33167
      View Details
    • $4,700,000
      3,350 SF

      Freestanding Commercial Building on 8th

      Renovated mixed-use building on a high-visibility corner lot.
      7101 SW 8th St, Miami, FL 33144
      View Details
    • $11,000,000
      12,406 SF

      Miami River Commercial Opportunity

      Rare mixed-use property near Miami River, ideal for various businesses.
      3326 NW South River Dr, Miami, FL 33142
      View Details
    • $1,675,000
      2,677 SF

      Brickell Avenue Professional Office Space

      Turnkey office in Brickell's financial district with city and bay views.
      1200 Brickell Ave, Miami, FL 33131
      View Details

    FAQs

    What type of property is this?
    Assisted living facility - Income-producing duplex operating as an ALF with strong lease income.
    Where is this assisted living facility located?
    The property is located at 7100 Northwest 1st Terrace Miami, FL.
    What is the asking price?
    The asking price for this property is $899,999.
    What are key features of this property?
    This property features: Income‑producing property with a strong existing lease, providing immediate cash flow.; Duplex zoning with Retirement Home / Health Care land use designation.; **8 bedrooms and 4 bathrooms with over 3,500 SF of living space on a 10,000+ SF canal front corner lot.**
    (305) 695-6060
    We can help!
    Listing Contact
    Miguel Solis
    Miguel Solis
    Real Estate License ID: 0624178
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    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
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    7100 Northwest 1st Terrace, Miami, FL 33126
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!