Share This Listing

Message

943 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

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.

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
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
Exceptionally walkable
100/100
Fairly drivable
40/100
Good public transit
60/100
Fairly bikeable
40/100

Property Taxes

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
  • Listing ID: 41634895

  • Date on Market: 8/10/2026

  • Last Updated:

  • Address: 1628 SW 3rd St, Miami, FL 33135

Your message has been sent.
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") }}