Log In/Sign Up
Your email has been sent.
Montego Bay Condominiums 1095 W 77th St 45 Unit Apartment Building $12,280,000 ($272,889/Unit) 6% Cap Rate Hialeah, FL 33014



INVESTMENT HIGHLIGHTS
- Highly sought after Hialeah rental market, Minimal ownership turnover in submarket
- Great mix of one-, two-, and three-bedrooms
- One block from Hialeah-Miami Lakes High School and McDonald Park
- Originally developed as condominiums, Four-story building with gated and covered parking
- New roof and majority of apartments renovated
- Rental upside through lease turnover
EXECUTIVE SUMMARY
Marcus & Millichap, as exclusive listing agent is excited to bring to market Montego Bay Apartments, a 45-unit apartment building located in Hialeah,
Florida. Originally developed as condominiums, the current owner acquired 100% of the units over many years and then collapsed the condominium and to operate as an apartment building. The property is comprised of one four-story building which was constructed in 1972 of concrete block with a flat built-up roof, which is in the process of being replaced, and situated on a fully gated .73-acre site. The building is elevator served, with three floors of residential above ground floor parking. Montego Bay has a very desirable unit mix of 11 one-bedrooms with one and one-half bathrooms, 19 two-bedroom and two-bathroom apartments, and 15 three-bedroom and two-bathroom apartments. Each apartment is thoughtfully designed with central air-conditioning, private balconies, ceramic tile or vinyl flooring, black and stainless-steel electric appliances, individual water heaters, giant walk-in closets, breakfast bar, and lots of additional storage space. Twenty-nine of the apartments have been renovated including,
but not limited to wall repair, painting of the entire interior including ceilings, doors and baseboards, ceramic tile repair and/or new vinyl flooring, update or replacement of all plumbing fixtures including designer faucets, sinks, drains, shut-off valves, shower heads, tubs, new toilets and vanities, a/c vents, new quartz countertops, kitchen cabinetry, appliances, new widow and slider blinds, to name a few. Residents of Montego Bay enjoy a range of community amenities including elevator access, on-site laundry facilities (machines owned by building), trash chutes, covered and gated parking. Montego Bay is in the northern section of Hialeah, just south of Miami Lakes. The city is one of Florida’s most culturally rich and vibrant cities. As of 2025, Hialeah has a population of approximately 220,561 residents. The city is nationally recognized for having the highest percentage of Cuban residents in the United States, with over 75% of the population identifying as Cuban. This strong cultural identity is reflected in the city’s language, cuisine, music, and community events, making it a unique and dynamic place to live and invest. The median household income in Hialeah is around $53,079, with a median age of 45.9 years, indicating a mature and stable residential base. The property is within close proximity to several highly rated public and private schools, including Hialeah Miami Lakes Senior High School, just one block away, and Mater Academy. For healthcare needs, residents have quick access to Palmetto General Hospital and several nearby urgent care centers and clinics. Outdoor enthusiasts will appreciate the nearby Sparks Park and the expansive Amelia Earhart Park, which offers trails, lakes, and recreational facilities. A major highlight in the area is the newly developed Soccer 5 Complex at Amelia Earhart Park, a state-of-the-art facility featuring lighted synthetic turf fields, shaded bleachers, a field center with concessions, and future plans for regulation-size fields and additional amenities. Also nearby is the highly anticipated Real Miami Stadium, a modern soccer venue that is expected to become a major hub for sports and entertainment in the region. The stadium is located approximately 6 miles from Montego Bay, offering residents and visitors easy access to professional matches, concerts, and community events. One block to the south of the property is McDonald Park. The park has a 17-acre recreational area that offers a wide range of amenities including a tennis facility. The park features a basketball court with lights, two lighted tennis courts, a children’s playground, scenic lake views, and several pavilions ideal for gatherings and picnics. One of its standout attractions is the seasonal water park, which operates from April through October and includes a wave pool, 1,000-foot lazy river, interactive water playgrounds, and splash zones.
Florida. Originally developed as condominiums, the current owner acquired 100% of the units over many years and then collapsed the condominium and to operate as an apartment building. The property is comprised of one four-story building which was constructed in 1972 of concrete block with a flat built-up roof, which is in the process of being replaced, and situated on a fully gated .73-acre site. The building is elevator served, with three floors of residential above ground floor parking. Montego Bay has a very desirable unit mix of 11 one-bedrooms with one and one-half bathrooms, 19 two-bedroom and two-bathroom apartments, and 15 three-bedroom and two-bathroom apartments. Each apartment is thoughtfully designed with central air-conditioning, private balconies, ceramic tile or vinyl flooring, black and stainless-steel electric appliances, individual water heaters, giant walk-in closets, breakfast bar, and lots of additional storage space. Twenty-nine of the apartments have been renovated including,
but not limited to wall repair, painting of the entire interior including ceilings, doors and baseboards, ceramic tile repair and/or new vinyl flooring, update or replacement of all plumbing fixtures including designer faucets, sinks, drains, shut-off valves, shower heads, tubs, new toilets and vanities, a/c vents, new quartz countertops, kitchen cabinetry, appliances, new widow and slider blinds, to name a few. Residents of Montego Bay enjoy a range of community amenities including elevator access, on-site laundry facilities (machines owned by building), trash chutes, covered and gated parking. Montego Bay is in the northern section of Hialeah, just south of Miami Lakes. The city is one of Florida’s most culturally rich and vibrant cities. As of 2025, Hialeah has a population of approximately 220,561 residents. The city is nationally recognized for having the highest percentage of Cuban residents in the United States, with over 75% of the population identifying as Cuban. This strong cultural identity is reflected in the city’s language, cuisine, music, and community events, making it a unique and dynamic place to live and invest. The median household income in Hialeah is around $53,079, with a median age of 45.9 years, indicating a mature and stable residential base. The property is within close proximity to several highly rated public and private schools, including Hialeah Miami Lakes Senior High School, just one block away, and Mater Academy. For healthcare needs, residents have quick access to Palmetto General Hospital and several nearby urgent care centers and clinics. Outdoor enthusiasts will appreciate the nearby Sparks Park and the expansive Amelia Earhart Park, which offers trails, lakes, and recreational facilities. A major highlight in the area is the newly developed Soccer 5 Complex at Amelia Earhart Park, a state-of-the-art facility featuring lighted synthetic turf fields, shaded bleachers, a field center with concessions, and future plans for regulation-size fields and additional amenities. Also nearby is the highly anticipated Real Miami Stadium, a modern soccer venue that is expected to become a major hub for sports and entertainment in the region. The stadium is located approximately 6 miles from Montego Bay, offering residents and visitors easy access to professional matches, concerts, and community events. One block to the south of the property is McDonald Park. The park has a 17-acre recreational area that offers a wide range of amenities including a tennis facility. The park features a basketball court with lights, two lighted tennis courts, a children’s playground, scenic lake views, and several pavilions ideal for gatherings and picnics. One of its standout attractions is the seasonal water park, which operates from April through October and includes a wave pool, 1,000-foot lazy river, interactive water playgrounds, and splash zones.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$1,168,020
|
$31.17
|
| Other Income |
$34,003
|
$0.91
|
| Vacancy Loss |
$35,041
|
$0.94
|
| Effective Gross Income |
$1,166,982
|
$31.14
|
| Taxes |
$176,019
|
$4.70
|
| Operating Expenses |
$254,344
|
$6.79
|
| Total Expenses |
$430,363
|
$11.48
|
| Net Operating Income |
$736,619
|
$19.66
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $1,168,020 |
| Annual Per SF | $31.17 |
| Other Income | |
|---|---|
| Annual | $34,003 |
| Annual Per SF | $0.91 |
| Vacancy Loss | |
|---|---|
| Annual | $35,041 |
| Annual Per SF | $0.94 |
| Effective Gross Income | |
|---|---|
| Annual | $1,166,982 |
| Annual Per SF | $31.14 |
| Taxes | |
|---|---|
| Annual | $176,019 |
| Annual Per SF | $4.70 |
| Operating Expenses | |
|---|---|
| Annual | $254,344 |
| Annual Per SF | $6.79 |
| Total Expenses | |
|---|---|
| Annual | $430,363 |
| Annual Per SF | $11.48 |
| Net Operating Income | |
|---|---|
| Annual | $736,619 |
| Annual Per SF | $19.66 |
PROPERTY FACTS Under Contract
| Price | $12,280,000 | Building Class | C |
| Price Per Unit | $272,889 | Lot Size | 0.73 AC |
| Sale Type | Investment | Building Size | 37,476 SF |
| Cap Rate | 6% | Average Occupancy | 100% |
| Gross Rent Multiplier | 10.84 | No. Stories | 4 |
| No. Units | 45 | Year Built | 1972 |
| Property Type | Multifamily | Parking Ratio | 1.76/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Mid-Rise | ||
| Zoning | R-3-3, Hialeah | ||
| Price | $12,280,000 |
| Price Per Unit | $272,889 |
| Sale Type | Investment |
| Cap Rate | 6% |
| Gross Rent Multiplier | 10.84 |
| No. Units | 45 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.73 AC |
| Building Size | 37,476 SF |
| Average Occupancy | 100% |
| No. Stories | 4 |
| Year Built | 1972 |
| Parking Ratio | 1.76/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-3-3, Hialeah |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Ceiling Fans
- Tile Floors
- Kitchen
- High Speed Internet Access
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Walk-In Closets
- Window Coverings
- Quartz Countertops
SITE AMENITIES
- Fitness Center
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 11 | $1,813 | 697 |
| 2+2 | 19 | $2,125 | 794 |
| 3+2 | 15 | $2,425 | 982 |
1 1
PROPERTY TAXES
| Parcel Number | 04-2025-025-0010 | Total Assessment | $7,010,000 |
| Land Assessment | $1,113,245 | Annual Taxes | $176,019 ($4.70/SF) |
| Improvements Assessment | $5,896,755 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
04-2025-025-0010
Land Assessment
$1,113,245
Improvements Assessment
$5,896,755
Total Assessment
$7,010,000
Annual Taxes
$176,019 ($4.70/SF)
Tax Year
2025
1 of 5
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Montego Bay Condominiums | 1095 W 77th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
