11515 NE 12th Ave, Miami, FL 33161
Luxury duplex with potential for additional unit and high income.
- Added:
- Sep 2, 2023
- Days on Market:
- 1012
- Last Refresh:
- May 12 at 9:33 pm
Property Features for 11515 NE 12th Ave
General Information
- Standard status
- Active
- Size
- 3,067 SF
- Lot size
- 8,428.00 Acres
- Property subtype
- Multifamily
Building Details
- Year Built
- 1960
Listing agent monica urrutia License #3196450
Listing office Beachfront Realty Inc
Listing date Sep 2, 2023
Source Crexi
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 Beachfront Realty Inc
HighLights
- Duplex with two 3‑bedroom, 1‑bathroom units, offering immediate rental income potential.
- Large 8,428 sq ft lot with 2,569 sq ft of construction and potential for expansion or additional unit in the basement.
- Completely renovated with impact windows, central A/C, and new electrical system.
- Strategic location near Biscayne Park, Miami Shores, Biscayne corridor, and Whole Foods.
- Open kitchen with bar, family room, and private yard with fruit trees.
- Existing leases in place until December 2026, generating $5900 monthly income.
Overview
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 | $93.9k | $30.60 |
| − Vacancy | −$6.0k | −$1.95 |
| EGI | $87.9k | $28.65 |
| − OpEx | −$26.4k | −$8.60 |
| NOI | $61.5k | $20.06 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Miami
- County
- Miami-Dade
- State
- Florida
- Longitude
- -80.17378
- Latitude
- 25.882