7100 Northwest 1st Terrace Miami, FL 33126
Income-producing duplex operating as an ALF with strong lease income.
Property Features for 7100 Northwest 1st Terrace
General Information
- Standard status
- Active
- Size
- 3,531 SF
- Lot size
- 0.23 Acres
- Property subtype
- Residential Income / Duplex
Building Details
- Year Built
- 1964
Listing office Douglas Elliman (305) 695-6060
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
Investment Insights
Based on property information with market context.
Key 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.
Local Financial Insights For Multifamily LT 5
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 | $108.0k | $30.60 |
| − Vacancy | −$6.9k | −$1.95 |
| EGI | $101.2k | $28.65 |
| − OpEx | −$30.3k | −$8.60 |
| NOI | $70.8k | $20.06 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar For Sale Nearby
Similar Off Market 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