Keller Williams Realty Premier
Listed by Century 21 BE3, Keller Williams Realty Premier
$595,000
CEDARHURST
Details
APN 01-31-23-038-0220
Property Type Multifamily
Sub Type Apartment Building, Duplex/Triplex/Quadruplex
Square Footage 2,059
Units 2
Cap Rate 6.00%
NOI $366,230
Occupancy 100%
Tenancy Multi
Price per SqFt $289
Broker Co-Op True
Year Built 1972
Stories 1
Lot Size (SqFt) 5,006
Zoning 5700
Parking Spaces 4 spaces
Parking Per SqFt 1.94
This is a great investment opportunity at a 6 Cap
Marketing description
Each unit is a 2bedroom/1 bathroom. This is a great investment opportunity. Updated duplex with washer & dryer for each unit, new floors, new central AC in both units. Front unit currently rented for $1,985/mo. month-to-month. Rear unit is leased for T$2030 per month. Rear unit is rented for $2030. Close to Jackson Memorial Hospital, Miami International Airport, Midtown.
Investment highlights
Both properties are leased. This is not easy to show. Sample numbers: 1. Gross Rental Income • $1,985 + $2,030 = $4,015/month • Annual: $4,015 × 12 = $48,180 2. Expenses • Property taxes: $7,617 • Insurance: $3,940 • Total expenses: $11,557 3. Net Operating Income (NOI) • $48,180 - $11,557 = $36,623 4. Value at 6% Cap Rate • $36,623 ÷ 0.06 = $610,383
Listing Contacts
Keller Williams Realty Premier
Listed by Century 21 BE3, Keller Williams Realty Premier
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$366,230.00
$30,519.17/mo
Valuation Metrics
0
DSCR
61.55%
Cap Rate
61.55%
ROI
Map
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Is there information that looks off?
