Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1515-1543 River Dr Miami, FL 33125
    Back to Search
    Property profile & analytics

    1515-1543 River Dr Miami, FL 33125

    View on Map
    • Land
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 1515-1543 River Dr

    Property type
    Land

    Description

    This exceptional Miami, Florida development opportunity encompasses three contiguous lots totaling 77,101 square feet (1.77 acres) along the Miami River. The property, located at 1515-1543 NW S River Dr, Miami, FL 33125 (APN: 01-3035-016-0070, 01-3135-016-0060, 01-3135-016-0040), boasts site plan approval for the construction of 40 luxury townhomes. The T4-R zoning allows for this high-density residential development. Included are 14 existing 50-foot boat slips, enhancing the waterfront lifestyle appeal. The site's prime location offers convenient access to Miami River Landing, JMH-UM Medical & Employment hub, Miami International Airport, and the future Miami Freedom Park Stadium (2026 FIFA World Cup host). This presents a unique opportunity to capitalize on Miami's thriving real estate market and create a premier luxury townhome community. The asking price is $23,750,000. Projected total project costs, including land acquisition and construction, are estimated at $54,179,447, with an estimated sellout of $77,600,000, resulting in an estimated profit of $23,420,553. This development promises an unparalleled return on investment in a rapidly growing area.

    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
    -80.2208
    Latitude
    25.7838

    Comparable in this City

    • Value Estimation by Request

      1744 15Th St

      Land
      1744 15Th St, Miami, FL 33125
      View Details
    • Value Estimation by Request

      1871 North River Dr

      Land
      1871 North River Dr, Miami, FL 33125
      View Details
    • Value Estimation by Request
      1,896 SF

      21 32Nd St

      Multifamily properties • 1,896 SF
      21 32Nd St, Miami, FL 33125
      View Details
    • Value Estimation by Request

      221 16Th Ave

      Multifamily properties
      221 16Th Ave, Miami, FL 33125
      View Details
    • Value Estimation by Request

      1065 31St Ave

      Multifamily properties
      1065 31St Ave, Miami, FL 33125
      View Details
    • Value Estimation by Request

      1030 24Th Ave

      Multifamily properties
      1030 24Th Ave, Miami, FL 33125
      View Details

    Similar Nearby for Sale

    • $1,425,000

      Miami Land For Sale

      Land available in Miami, Florida.
      470 NW 26Th Ave, Miami, FL 33125
      View Details
    • $1,425,000
      14,000.00 Acres

      Miami Multifamily Development Opportunity

      Two adjacent lots with duplexes, ideal for development.
      470 NW 26Th Ave, Miami, FL 33125
      View Details
    • $950,000

      Miami Fourplex Investment Opportunity

      High-yield, turnkey fourplex near Freedom Park
      1647 29Th Ave, Miami, FL 33125
      View Details

    Similar Nearby for Lease

    • $1,650 /Mo

      One Bed, One Bath Apartment

      One bedroom, one bath apartment available for rent.
      1646 NW 2Nd St, Miami, FL 33125
      View Details
    • $3,500 /Mo

      Three Bedroom Apartment For Rent

      Three bedroom, two bathroom apartment available for rent.
      1781 NW 16Th St, Miami, FL 33125
      View Details
    • $2,500 /Mo

      Comfortable Duplex with Great Location

      Two-bedroom, one-bath duplex in a walkable Miami neighborhood.
      1800 NW 18Th Ter, Miami, FL 33125
      View Details
    • $12 SF/Yr

      Remodeled Triplex Front Unit

      Remodeled 3-bedroom, 2-bathroom front unit in Miami.
      1560 NW 25Th Ave, Miami, FL 33125
      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.
    1515-1543 River Dr
    Miami, FL 33125
    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

    Thank You for Inquiry
    1515-1543 River Dr, Miami, FL, 33125
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!