Log In/Sign Up
Your email has been sent.
24-Unit Value-Add Multi-Family 1801 NW 54th St 24 Unit Apartment Building $4,695,000 ($195,625/Unit) 6.53% Cap Rate Miami, FL 33142



Investment Highlights
- Stabilized & cash-flowing with plenty of additional upside available
- High demand 2 Bedroom and 1 Bedroom unit-mix
- Highly visible corner site along the emerging NW 54th Street corridor with excellent access to transit, employment centers, and redevelopment activity
- Attractive 24-unit courtyard community featuring a balanced mix of Section 8 and market-rate tenants
- 40-year and 10-year recertifications completed
- Commercial underlying zoning for future use as retail, office, multifamily, mixed-use, and more
Executive Summary
THE ALPHA COMMERCIAL ADVISORS® PROUDLY PRESENTS A 24-UNIT MULTI-FAMILY ASSET WITH STABLE IN-PLACE INCOME AND COMPELLING VALUE-ADD POTENTIAL IN EMERGING MIAMI WORKFORCE HOUSING SUBMARKET….
Offering consistently high occupancy for this balanced mix of (6) 2 Bed/1 Bath and (18) 1 Bed/1 Bath units spread between market-rate and Section 8 tenancies, the property delivers dependable cashflow today with meaningful upside tomorrow via incremental capital improvements and rental growth. Featuring certainty from an up-to-date building recertification, select units have also benefited from interior upgrades including flooring, appliances, kitchens, and bathrooms. Additional features include on-site parking for approximately 11 vehicles, immediate access to mass transit, and coveted garden-style courtyard layout supporting continued modernization of the aesthetic.
Positioned on a visible corner location along the path-to-progress NW 54th Street corridor, the asset benefits from excellent connectivity to the broader Miami urban core, providing convenient access between neighboring submarkets as Allapattah, West Little River, Buena Vista, Little Haiti and Midtown. As investment and redevelopment activity continues to expand throughout the West of I-95 region, Liberty City presents an attractive advantage to acquire a high-performing, low-risk asset with durable income, operational upside, and long-term appreciation potential.
INVESTMENT HIGHLIGHTS
Stabilized High-Performance Cash-Flow: Consistently high occupancy levels for this 24-unit multifamily asset with multiple avenues for short and long-term value creation further supported by underlying commercial zoning.
Balanced Unit Mix & Income Profile: Sought-after courtyard configuration with (6) 2 Bed/1 Bath units and (18) 1 Bed/1 Bath units, paired with a near-even split of Section 8 subsidized rent and market-rate flexible tenancies.
Available Value-Add Upside: Many units feature interior upgrades with ample value left to add, providing a clear blueprint for future renovations and continued incremental rental growth.
Well-Maintained, Fully-Recertified Building: Completed 40-year and 10-year recertifications, with roof approximately 12 years old and a portion recently replaced, providing certainty and durability so new owner can allocate capX on their timeline.
Strategic Urban Core Location: Advantageous, visible corner positioning along emerging NW 54th Street corridor, offering excellent connectivity to surrounding urban core neighborhoods, public transit routes, and mixed-use optionality as area re-develops alongside large-scale investment.
Offering consistently high occupancy for this balanced mix of (6) 2 Bed/1 Bath and (18) 1 Bed/1 Bath units spread between market-rate and Section 8 tenancies, the property delivers dependable cashflow today with meaningful upside tomorrow via incremental capital improvements and rental growth. Featuring certainty from an up-to-date building recertification, select units have also benefited from interior upgrades including flooring, appliances, kitchens, and bathrooms. Additional features include on-site parking for approximately 11 vehicles, immediate access to mass transit, and coveted garden-style courtyard layout supporting continued modernization of the aesthetic.
Positioned on a visible corner location along the path-to-progress NW 54th Street corridor, the asset benefits from excellent connectivity to the broader Miami urban core, providing convenient access between neighboring submarkets as Allapattah, West Little River, Buena Vista, Little Haiti and Midtown. As investment and redevelopment activity continues to expand throughout the West of I-95 region, Liberty City presents an attractive advantage to acquire a high-performing, low-risk asset with durable income, operational upside, and long-term appreciation potential.
INVESTMENT HIGHLIGHTS
Stabilized High-Performance Cash-Flow: Consistently high occupancy levels for this 24-unit multifamily asset with multiple avenues for short and long-term value creation further supported by underlying commercial zoning.
Balanced Unit Mix & Income Profile: Sought-after courtyard configuration with (6) 2 Bed/1 Bath units and (18) 1 Bed/1 Bath units, paired with a near-even split of Section 8 subsidized rent and market-rate flexible tenancies.
Available Value-Add Upside: Many units feature interior upgrades with ample value left to add, providing a clear blueprint for future renovations and continued incremental rental growth.
Well-Maintained, Fully-Recertified Building: Completed 40-year and 10-year recertifications, with roof approximately 12 years old and a portion recently replaced, providing certainty and durability so new owner can allocate capX on their timeline.
Strategic Urban Core Location: Advantageous, visible corner positioning along emerging NW 54th Street corridor, offering excellent connectivity to surrounding urban core neighborhoods, public transit routes, and mixed-use optionality as area re-develops alongside large-scale investment.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,695,000 | Building Class | C |
| Price Per Unit | $195,625 | Lot Size | 0.27 AC |
| Sale Type | Investment | Building Size | 12,135 SF |
| Cap Rate | 6.53% | Average Occupancy | 92% |
| No. Units | 24 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1959 |
| Property Subtype | Apartment | Parking Ratio | 0.91/1,000 SF |
| Apartment Style | Garden | Opportunity Zone |
Yes
|
| Zoning | T5-O - Max Density/Height By Right: 17 units, 5 stories, Live Local 272 Units, 8-12 stories. Allowable uses: Multi-family, Retail, Office, Mixed Use | ||
| Price | $4,695,000 |
| Price Per Unit | $195,625 |
| Sale Type | Investment |
| Cap Rate | 6.53% |
| No. Units | 24 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.27 AC |
| Building Size | 12,135 SF |
| Average Occupancy | 92% |
| No. Stories | 3 |
| Year Built | 1959 |
| Parking Ratio | 0.91/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | T5-O - Max Density/Height By Right: 17 units, 5 stories, Live Local 272 Units, 8-12 stories. Allowable uses: Multi-family, Retail, Office, Mixed Use |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Tile Floors
- Kitchen
- Refrigerator
- Oven
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 18 | - | 474 |
| 2+1 | 6 | - | 600 |
Moderately walkable
70/100
Moderately drivable
60/100
Some public transit
40/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 01-3122-052-2860 | Improvements Assessment | $2,506,000 (2025) |
| Land Assessment | $594,000 (2025) | Total Assessment | $3,100,000 (2025) |
Property Taxes
Parcel Number
01-3122-052-2860
Land Assessment
$594,000 (2025)
Improvements Assessment
$2,506,000 (2025)
Total Assessment
$3,100,000 (2025)
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
24-Unit Value-Add Multi-Family | 1801 NW 54th 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.

