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

    122-124 61St St Miami, FL 33127

    • Apartment buildings
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 122-124 61St St

    Year built
    1985
    Property type
    Apartment buildings
    Property subtype
    Small apartment buildings

    Description

    This exceptional Miami duplex presents a compelling investment opportunity. Located at 122-124 NW 61st St, Miami, FL 33127, this property boasts two units generating a combined monthly rental income of $5,000. Unit A, a 2-bedroom, 1-bathroom apartment, is currently rented at $2,300 under a Section 8 program. Unit B, a fully furnished 3-bedroom, 1-bathroom unit, commands a monthly rent of $3,000. Built in 1985, this single-story building sits on a substantial 7,150 sq. ft. lot, the largest in the neighborhood, offering significant potential for expansion. The property is zoned T3 O and enjoys a prime location near Magic City, the Design District, Wynwood, Edison Magnet High School, and I-95, ensuring strong tenant demand. Features include separate electrical meters for each unit, in-unit washer/dryer hookups, and a recently replaced roof (2018). The property's location in an appreciating neighborhood, coupled with its strong rental income and expansion potential, makes this a truly remarkable investment opportunity. Don't miss out; act quickly!

    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
    -80.1981
    Latitude
    25.8314

    Comparable in this City

    • Value Estimation by Request

      272 58Th St

      Multifamily properties
      272 58Th St, Miami, FL 33127
      View Details
    • Value Estimation by Request

      3181 5Th Ave

      Multifamily properties
      3181 5Th Ave, Miami, FL 33127
      View Details
    • Value Estimation by Request

      529 43Rd St

      Multifamily properties
      529 43Rd St, Miami, FL 33127
      View Details
    • Value Estimation by Request
      2,880 SF

      5743 3Rd Ave

      Multifamily properties • 2,880 SF
      5743 3Rd Ave, Miami, FL 33127
      View Details
    • Value Estimation by Request

      105 31St St

      Multifamily properties
      105 31St St, Miami, FL 33127
      View Details
    • Value Estimation by Request

      3033 10Th Ave

      Multifamily properties
      3033 10Th Ave, Miami, FL 33127
      View Details

    Similar Nearby for Sale

    • $1,900,000

      Miami Multifamily Investment Opportunity

      Four-unit building, fully furnished, Wynwood proximity.
      1054 29Th St, Miami, FL 33127
      View Details
    • $810,000
      1,560 SF

      Miami Multifamily Investment Opportunity

      Remodeled Duplex, High Rental Potential
      1 60Th St, Miami, FL 33127
      View Details
    • $2,000,000

      Wynwood Multifamily Investment Opportunity

      Miami Duplex, High ROI Potential
      3181 5Th Ave, Miami, FL 33127
      View Details
    • $1,175,000

      Miami Triplex: Allapattah Investment

      Renovated 3-unit building, high cap rate.
      3025 8Th Ave, Miami, FL 33127
      View Details
    • $1,200,000

      Miami Duplex: Prime Buena Vista Location

      Renovated Duplex, 3/2 + Studio, $1.2M
      11 47Th Ter, Miami, FL 33127
      View Details
    • $499,900
      1,861 SF

      Miami Duplex: Prime Investment Opportunity

      Two-unit duplex, central AC, separate meters.
      52 61St St, Miami, FL 33127
      View Details

    Similar Nearby for Lease

    • $1,800 /Mo

      Wynwood Studio Apartment For Rent

      Cozy, remodeled studio apartment in the heart of Wynwood.
      2601 NW 1St Ave, Miami, FL 33127
      View Details
    • $2,300 /Mo

      Updated Apartment with Washer & Dryer

      Cozy 2/1 apartment with in-unit laundry, Section 8 welcome.
      1071 NW 34Th St, Miami, FL 33127
      View Details
    • $1,600 /Mo

      Remodeled Apartment Near Wynwood

      Recently renovated 1 bed, 1 bath apartment in Miami.
      5801 NW 1St Ave, Miami, FL 33127
      View Details
    • $2,000 /Mo

      Wynwood Norte Apartment For Rent

      Cozy 2-bedroom apartment in Wynwood Norte, modern kitchen.
      227 NW 34Th St, Miami, FL 33127
      View Details
    • $3,000 /Mo

      Renovated Apartment with Modern Amenities

      Spacious 3 bed, 2 bath apartment near Design District.
      4950 N Miami Ave, Miami, FL 33127
      View Details
    • $2,500 /Mo

      Centrally Located Two Bedroom Apartment

      Stylish, spacious apartment near Wynwood, Bayside, and South Beach.
      1132 NW 38Th St, Miami, FL 33127
      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.
    122-124 61St St
    Miami, FL 33127
    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.