Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    32 77Th St Miami, FL 33150

    • Apartment buildings
    • 9,676 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 32 77Th St

    Year built
    2025
    Property size
    9,676 SF
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents a brand-new, 16-unit apartment building in Miami's Little River neighborhood, an up-and-coming area designated as an Opportunity Zone. Scheduled for completion in the first quarter of 2025, this three-story building boasts 9,676 square feet and offers private balconies for each unit, along with gated parking. The property's prime location near I-95, Wynwood, and the Design District ensures strong rental demand and long-term growth potential. With a total of 16 units, each priced at $282,500, the asking price for the entire property is $4,520,000, representing a price per square foot of $467. The building's strong financial performance is further highlighted by a projected Net Operating Income (NOI) of $266,655 and a 5.75% capitalization rate. The permitted zoning, 4600/MULTI-FAMILY - 5 STORY & UP, allows for excellent occupancy rates and significant value appreciation. This is a rare chance to acquire a newly constructed multifamily asset in a rapidly developing area of Miami, offering a compelling combination of immediate income generation and substantial long-term investment upside. The address is 32 NW 77th St, Miami, FL 33150.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Miami
    County
    Miami-Dade
    State
    Florida
    Longitude
    -80.1975
    Latitude
    25.8453

    Comparable in this City

    • Value Estimation by Request

      1064 103Rd St

      Multifamily properties
      1064 103Rd St, Miami, FL 33150
      View Details
    • Value Estimation by Request
      1,712 SF

      444 80Th St

      Multifamily properties • 1,712 SF
      444 80Th St, Miami, FL 33150
      View Details
    • Value Estimation by Request

      1128 76Th St

      Multifamily properties
      1128 76Th St, Miami, FL 33150
      View Details
    • Value Estimation by Request

      261 67Th St

      Multifamily properties
      261 67Th St, Miami, FL 33150
      View Details
    • Value Estimation by Request

      195 68Th St

      Multifamily properties
      195 68Th St, Miami, FL 33150
      View Details
    • Value Estimation by Request

      6850-6852 4Th Ave

      Multifamily properties
      6850-6852 4Th Ave, Miami, FL 33150
      View Details

    Similar Nearby for Sale

    • $625,000
      1,750 SF

      Miami Duplex - Prime Location

      Legal Duplex, Fully Leased, High Income
      460 82Nd Ter, Miami, FL 33150
      View Details
    • $684,000

      Miami Duplex Investment Opportunity

      Charming 2-unit duplex near Downtown Miami.
      578 97Th St, Miami, FL 33150
      View Details
    • $148,000

      Co-op Rental in Little River

      Co-op unit with potential for high rental return.
      71 NW 76Th St, Miami, FL 33150
      View Details
    • $1,300,000

      Miami Duplex: Prime Little River Investment

      Fully rented, modern duplex in Little River.
      163 68Th Ter, Miami, FL 33150
      View Details
    • $2,850,000
      5,858 SF

      Miami Multifamily Investment Opportunity

      12-Unit Apartment Building, High NOI
      0 67Th St, Miami, FL 33150
      View Details
    • $599,999
      1,614 SF

      Miami Duplex - Prime Investment

      Two-unit duplex, updated, high ROI potential.
      761 96Th St, Miami, FL 33150
      View Details

    Similar Nearby for Lease

    • $1,600 /Mo

      Garden View Apartment in Miami

      Apartment in Little Haiti with courtyard, laundry, and more.
      55 NW 69Th St E, Miami, FL 33150
      View Details
    • $2,500 /Mo

      Furnished Apartment in Little River

      Modern, fully furnished apartment in Miami's Little River District.
      190 NW 69Th St, Miami, FL 33150
      View Details
    • $1,850 /Mo

      Comfortable Apartment with Front Porch

      Affordable 2-bedroom, 1-bathroom apartment with a front porch.
      405 NW 64Th St, Miami, FL 33150
      View Details
    • $2,050 /Mo

      Remodeled Apartment Near Design District

      Updated 2-bedroom apartment near Design District, Midtown, and Wynwood.
      6735 NW 2Nd Ct, Miami, FL 33150
      View Details
    • $2,850 /Mo

      Miami Duplex for Rent

      Duplex with 3 bedrooms, 2 bathrooms, and modern amenities.
      7777 NW 8Th Ct, Miami, FL 33150
      View Details
    • $1,805 /Mo

      Cozy Apartment in Little River

      Charming 1-bedroom apartment in a connected Miami neighborhood.
      7638 N Miami Ave, Miami, FL 33150
      View Details
    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.
    32 77Th St
    Miami, FL 33150
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.