For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Renovated Multifamily Property in Little River Title is generated by Realmo AI

    131 NE 77th St, Miami, FL 33138

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Renovated 6-unit multifamily property in Little River near Design District.

    Type:Multifamily
    Property size:
    6,090 SF
    Price / SF:
    $320/SF
    Added:
    Sep 17, 2024
    Days on Market:
    631
    Last Refresh:
    May 12 at 10:24 pm

    Property Features for 131 NE 77th St

    General Information

    Standard status
    Active
    Size
    6,090 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1975

    We can help!

    Listing Contact
    Adner Joseph
    Adner Joseph

    Listing agent Adner Joseph License #3492748

    Listing office London Foster Realty

    Listing date Sep 17, 2024

    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 London Foster Realty

    HighLights

    • Prime location in Little River near the Design District and Wynwood, included in Major Developments.
    • Renovated 2‑story multifamily property with 6 units, each featuring 2 bedrooms and 1 bathroom.
    • New roof and Impact Windows.
    • Corner lot property is fenced.
    • Opportunity to build a brand‑new property or rent out the 6 units for monthly income.
    • Easy access to Major Highways, Downtown Miami, and Miami Beach.

    Overview

    This is a renovated two-story multifamily property situated on a corner lot, comprising six units. Each unit includes two bedrooms and one bathroom. The property is fenced and equipped with a new roof and impact windows. Located in Little River, it offers proximity to the Design District and Wynwood. The location is part of major developments and provides easy access to major highways, Downtown Miami, and Miami Beach. The property size is 6090 square feet. It presents an opportunity for investors to construct a new property or generate monthly income by renting out the existing units.

    Local Financial Insights For Apartment 5plus

    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 $219.2k $36.00
    − Vacancy −$14.7k −$2.41
    EGI $204.6k $33.59
    − OpEx −$92.0k −$15.11
    NOI $112.5k $18.47
    6,090 SF · lease $36.00/SF/yr · vacancy 6.70% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $1.61M
    $1.41M – $1.88M (±1% cap)
    NOI $112,503 @ 7.0% cap · market cap 5.77%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Specialty Retail
    $4.11M
    $3.60M – $4.80M (±1% cap)
    NOI $287,755 @ 7.0% cap · market cap 14.76%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Daycare Center Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Miami
    County
    Miami-Dade
    State
    Florida
    Longitude
    -80.194239
    Latitude
    25.845767

    FAQs

    What type of property is this?
    Apartment building - Renovated 6-unit multifamily property in Little River near Design District.
    Where is this apartment building located?
    The property is located at 131 NE 77th St Miami, FL.
    What is the asking price?
    The asking price for this property is $1,950,000.
    What are key features of this property?
    This property features: Prime location in Little River near the Design District and Wynwood, included in Major Developments.; Renovated 2‑story multifamily property with 6 units, each featuring 2 bedrooms and 1 bathroom.; New roof and Impact Windows.
    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