Share This Listing

Message

937 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Montego Bay Condominiums 1095 W 77th St 45 Unit Apartment Building $12,280,000 ($272,889/Unit) 6% Cap Rate Hialeah, FL 33014

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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

PROPERTY TAXES

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
  • Listing ID: 37270650

  • Date on Market: 8/14/2025

  • Last Updated:

  • Address: 1095 W 77th St, Hialeah, FL 33014

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}