Log In/Sign Up
Your email has been sent.
1628 SW 3rd Street 1628 SW 3rd St 12 Unit Apartment Building $2,200,000 ($183,333/Unit) 5% Cap Rate Miami, FL 33135



Investment Highlights
- Well located Little Havana Submarket
- On-site parking
- Upside in rental income
- Very strong rental market
- Updated Electric
Executive Summary
1628 SW 3rd Street offers an investor the opportunity to acquire the property and immediately add value by increasing the rental income to market levels. The current rent is about $175 below market rents for similar buildings. The building is a 12-unit, two-story residential building with all one-bedroom & one bathroom units with about 514 SF. The property has off-street parking in the rear of the property and the electric has been updated throughout the property. The building has a T4-L zoning and is situated on a .17 acre lot. The tenants are responsible for electric and the owner pays for water, sewer and trash removal.
1628 SW 3rd Street is located on SW 3rd Street between SW 12th Avenue and SW 17th Avenue. The property’s neighborhood is located between Flagler Street and SW 8th Street, two main retail and commercial corridors. The area is very densely populated and is a very strong rental market. Little Havana extremely high occupancy can be contributed to its excellent location right in the middle of South Florida’s major employment centers including the Health District to the north, Downtown Miami, Brickell and Port Miami to the east, Coconut Grove to the South and Coral Gables and Miami International Airport to the West.
1628 SW 3rd Street is located on SW 3rd Street between SW 12th Avenue and SW 17th Avenue. The property’s neighborhood is located between Flagler Street and SW 8th Street, two main retail and commercial corridors. The area is very densely populated and is a very strong rental market. Little Havana extremely high occupancy can be contributed to its excellent location right in the middle of South Florida’s major employment centers including the Health District to the north, Downtown Miami, Brickell and Port Miami to the east, Coconut Grove to the South and Coral Gables and Miami International Airport to the West.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$210,192
|
$37.90
|
| Other Income |
$2,880
|
$0.52
|
| Vacancy Loss |
$10,510
|
$1.90
|
| Effective Gross Income |
$202,562
|
$36.52
|
| Taxes |
$33,771
|
$6.09
|
| Operating Expenses |
$58,729
|
$10.59
|
| Total Expenses |
$92,500
|
$16.68
|
| Net Operating Income |
$110,062
|
$19.85
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $210,192 |
| Annual Per SF | $37.90 |
| Other Income | |
|---|---|
| Annual | $2,880 |
| Annual Per SF | $0.52 |
| Vacancy Loss | |
|---|---|
| Annual | $10,510 |
| Annual Per SF | $1.90 |
| Effective Gross Income | |
|---|---|
| Annual | $202,562 |
| Annual Per SF | $36.52 |
| Taxes | |
|---|---|
| Annual | $33,771 |
| Annual Per SF | $6.09 |
| Operating Expenses | |
|---|---|
| Annual | $58,729 |
| Annual Per SF | $10.59 |
| Total Expenses | |
|---|---|
| Annual | $92,500 |
| Annual Per SF | $16.68 |
| Net Operating Income | |
|---|---|
| Annual | $110,062 |
| Annual Per SF | $19.85 |
Property Facts
| Price | $2,200,000 | Property Subtype | Apartment |
| Price Per Unit | $183,333 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5% | Lot Size | 0.17 AC |
| Gross Rent Multiplier | 10.47 | Building Size | 5,546 SF |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1925 |
| Zoning | SD-142, Miami | ||
| Price | $2,200,000 |
| Price Per Unit | $183,333 |
| Sale Type | Investment |
| Cap Rate | 5% |
| Gross Rent Multiplier | 10.47 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 5,546 SF |
| No. Stories | 2 |
| Year Built | 1925 |
| Zoning | SD-142, Miami |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $1,460 | 514 |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Good public transit
60/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 01-4102-006-3040 | Total Assessment | $1,264,716 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | $33,771 ($6.09/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
01-4102-006-3040
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$1,264,716 (2025)
Annual Taxes
$33,771 ($6.09/SF)
Tax Year
2026
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
