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

    1421 3Rd St Miami, FL 33135

    • Apartment buildings
    • 6,104 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1421 3Rd St

    Property size
    6,104 SF
    Property type
    Apartment buildings

    Description

    This exceptional three-story multifamily building, constructed in 2006, presents a compelling investment opportunity in Miami's vibrant Little Havana neighborhood. Located at 1421 SW 3rd Street, this property boasts nine fully occupied apartment units, each offering a spacious 674 square feet of living space. Each unit includes one bedroom, one full bathroom, one half bathroom, a den, a private balcony, impact doors and windows, and in-unit washer and dryer hookups. The building's modern design and desirable features ensure consistent occupancy and strong rental income. With a total of 6,104 square feet and 15 parking spaces, this property offers ample space for residents and visitors. Its prime location offers easy access to SW 8th Street (Calle Ocho), Shenandoah, The Roads, and the heart of Miami, providing residents with convenient access to a variety of amenities and attractions. The asking price is $2,600,000, translating to $288,888.89 per unit and $425.95 per square foot, representing a strong return on investment for discerning buyers. This well-maintained property in a thriving area is ideal for investors seeking a stable and profitable addition to their portfolio. The property is situated in Miami-Dade County, Florida, zip code 33135.

    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
    -80.2184
    Latitude
    25.7708

    Comparable in this City

    • Value Estimation by Request

      503 29Th Ct

      Multifamily properties
      503 29Th Ct, Miami, FL 33135
      View Details
    • Value Estimation by Request

      260 31St Ct

      Multifamily properties
      260 31St Ct, Miami, FL 33135
      View Details
    • Value Estimation by Request
      0.21 Acres

      1020 23Rd Ave

      Multifamily properties • 0.21 Acres
      1020 23Rd Ave, Miami, FL 33135
      View Details
    • Value Estimation by Request

      219 21St Ave

      Multifamily properties
      219 21St Ave, Miami, FL 33135
      View Details
    • Value Estimation by Request

      1145 20Th Ave

      Multifamily properties
      1145 20Th Ave, Miami, FL 33135
      View Details
    • Value Estimation by Request

      1800 3Rd St

      Multifamily properties
      1800 3Rd St, Miami, FL 33135
      View Details

    Similar Nearby for Sale

    • $950,000

      Little Havana Duplex Investment Opportunity

      Miami Duplex - 2 Units + 1/1
      210 Beacom Blvd, Miami, FL 33135
      View Details
    • $2,400,000

      Multifamily Property in Little Havana

      Multifamily property with one-bedroom and studio units in Little Havana.
      1560 SW 5Th St, Miami, FL 33135
      View Details
    • $999,999

      Miami Duplex: Prime Location & High ROI

      Updated Duplex, 6% Cap Rate, Miami
      2900 4Th St, Miami, FL 33135
      View Details
    • $899,999

      Miami Duplex: High-Income Potential

      Legal Duplex, Fourplex Potential, $73k Net Income
      2120 5Th St, Miami, FL 33135
      View Details
    • $2,599,000

      West Little Havana Apartment Building

      Apartment building in West Little Havana, near Brickell and Downtown.
      1554 SW 5Th St, Miami, FL 33135
      View Details
    • $1,650,000

      Little Havana Multifamily Investment Opportunity

      Six units in Little Havana with income growth potential.
      1533 SW 3Rd St, Miami, FL 33135
      View Details

    Similar Nearby for Lease

    • $1,900 /Mo

      Renovated Apartment in Central Miami

      Modern 1-bedroom apartment near Brickell and Little Havana.
      2489 SW 112Th St, Miami, FL 33135
      View Details
    • $1,600 /Mo

      Little Havana 1-Bedroom Apartment

      Apartment in Little Havana with water and parking included.
      1265 SW 44Th St, Miami, FL 33135
      View Details
    • $2,300 /Mo

      West Shenandoah Apartment For Rent

      Cozy 2-bedroom, 1-bathroom apartment in West Shenandoah with parking.
      2046 SW 71St St, Miami, FL 33135
      View Details
    • $2,100 /Mo

      Furnished Apartment in Little Havana

      Updated 2-bedroom apartment with backyard in Little Havana.
      1604 SW 9Th St, Miami, FL 33135
      View Details
    • $3,200 /Mo

      Renovated Apartment in Central Miami

      Renovated 3-bedroom apartment with modern amenities and convenient location.
      1786 SW 93Rd St, Miami, FL 33135
      View Details
    • $3,500 /Mo

      Furnished 2-Bedroom Apartment with Patio

      Furnished 2-bedroom near Brickell & South Beach with patio.
      820 SW 17Th Ave, Miami, FL 33135
      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.
    1421 3Rd St
    Miami, FL 33135
    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.