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
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    20075 SW 87Th Pl, Unit Left Side Cutler Bay, FL 33189

    • Small apartment buildings
    • 2,545 SF
    For Lease
    View listing
    $3,700 /Mo
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-5711346
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Small apartment buildings

    Property Details for 20075 SW 87Th Pl

    Year built
    1974
    Property size
    2,545 SF
    Property type
    Small apartment buildings

    Description

    This meticulously renovated Cutler Bay duplex presents a compelling investment opportunity. Boasting 2,545 square feet, this single-story, 1974-built property comprises two units, each easily rentable for short- or long-term stays, making it ideal for catering to the high demand near Homestead's wedding venues. The property's recent comprehensive renovation included brand-new appliances, plumbing, landscaping, a sprinkler system, updated kitchens, new flooring, and designer finishes. Each unit enjoys its own private outdoor space. The roof was replaced around 2018. The property's prime location in Miami-Dade County, near Matheson Hammock Park, Deering Estate, Fairchild Tropical Gardens, and Little Havana, ensures strong rental demand. In 2022, the property generated $55,000 in income

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Cutler Bay
    County
    Miami-Dade
    State
    Florida
    Longitude
    -80.3330527
    Latitude
    25.580425

    Comparable in this City

    • $799,000

      Cutler Bay Duplex Opportunity

      Updated duplex in Cutler Bay with private fenced yards.
      9241 SW 204Th Ter, Cutler Bay, FL 33189
      View Details
    • $5,600,000

      Cutler Bay Development Opportunity

      144-Unit Multifamily Land
      21475 Dixie Hwy, Miami, FL 33189
      View Details
    • $35,000

      Kendall Showroom Business Opportunity

      Established showroom business for sale in Kendall, Florida.
      12938 SW 120 Dr, Miami, FL 33189
      View Details
    • $320,000

      Established Franchise Restaurant Opportunity

      Profitable franchise restaurant for sale in a well-known city mall.
      Cutler Bay, FL 33189
      View Details
    • New
      $1,500,000
      0.97 Acres

      Development Opportunity in Miami, FL

      Under-constructed structure on a corner lot, ideal for redevelopment.
      21571 SW 110Th Ave, Miami, FL 33189
      View Details
    • $1,000,000

      Prime Medical Office Building in Miami

      Profitable Clinical Research Center - $1M
      10700 Caribbean Blvd, Cutler Bay, FL 33189
      View Details

    Similar Nearby for Sale

    • $799,000

      Cutler Bay Duplex Opportunity

      Updated duplex in Cutler Bay with private fenced yards.
      9241 SW 204Th Ter, Cutler Bay, FL 33189
      View Details
    • $5,600,000

      Cutler Bay Development Opportunity

      144-Unit Multifamily Land
      21475 Dixie Hwy, Miami, FL 33189
      View Details
    • $1,000,000

      Prime Medical Office Building in Miami

      Profitable Clinical Research Center - $1M
      10700 Caribbean Blvd, Cutler Bay, FL 33189
      View Details
    • $35,000

      Kendall Showroom Business Opportunity

      Established showroom business for sale in Kendall, Florida.
      12938 SW 120 Dr, Miami, FL 33189
      View Details
    • $320,000

      Established Franchise Restaurant Opportunity

      Profitable franchise restaurant for sale in a well-known city mall.
      Cutler Bay, FL 33189
      View Details
    • New
      $1,500,000
      0.97 Acres

      Development Opportunity in Miami, FL

      Under-constructed structure on a corner lot, ideal for redevelopment.
      21571 SW 110Th Ave, Miami, FL 33189
      View Details

    Similar Nearby for Lease

    • $2,600 /Mo

      Spacious Duplex Near Black Point

      Duplex for rent near Publix, schools, and Black Point.
      20520 SW 92Nd Pl, Cutler Bay, FL 33189
      View Details
    • $2,300 /Mo

      Renovated Duplex Near Black Point

      Spacious, renovated duplex near amenities and Black Point Marina.
      20522 SW 92Nd Pl, Cutler Bay, FL 33189
      View Details
    • $3,400 /Mo

      Renovated Duplex with Modern Amenities

      Modern duplex with updated kitchen, spacious bedrooms, and convenient location.
      20077 SW 87Th Pl, Cutler Bay, FL 33189
      View Details
    • $3,700 /Mo

      Renovated Property with Magical Garden

      Charming, renovated property with a magical garden, perfect for relaxation.
      20075 SW 87Th Pl, Cutler Bay, FL 33189
      View Details
    • $35 SF/Yr
      14,355 SF

      Madison Point Retail Spaces Available

      Miami Retail Center - Multiple Units Available
      26215 Dixie Hwy, Miami, FL 33189
      View Details
    • Contact for pricing

      Prime Miami Location on Caribbean

      Dynamic location with amenities, attractions, and easy access to transportation.
      10875 Caribbean Blvd, Miami, FL 33189
      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.
    20075 SW 87Th Pl, Unit Left Side
    Cutler Bay, FL 33189
    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.