Log In/Sign Up
Your email has been sent.
Income-Producing SFH | 4BR/3BA Upside 281 NE 112th St 1,733 SF Flex Building Miami, FL 33161 $695,000 ($401.04/SF) 5.77% Cap Rate



Investment Highlights
- Income-Producing from Day One
- Value-Add Potential with Expansion Plans
- Renovated & Low-Maintenance
Executive Summary
TURNKEY 5.8% CAP RATE | $4,500/MO GUARANTEED INCOME THRU 4/2026
Executive Summary: Rare opportunity to acquire a high-performing, remodeled single-family rental in the rapidly appreciating North Miami corridor. This asset is a "set-and-forget" investment, currently leased to a high-quality tenant at a premium rate of $4,500/month until April 30, 2026.
Financial Highlights:
Net Operating Income (NOI): $40,100
Cap Rate: 5.8% (Actual)
Gross Yield: 7.77%
Low Overhead: Current lease structure requires tenant to pay for landscaping, significantly reducing landlord operational expenses and increasing net cash flow.
The Asset:
Remodeled: Modern 3-bedroom, 2-bathroom layout featuring high-end finishes, an open-concept kitchen.
Strategic Location: Located in the heart of 33161, minutes from Biscayne Blvd, Bal Harbour, and major transit hubs. This area is experiencing consistent year-over-year rental growth and property appreciation.
Investment Strategy: This is an ideal acquisition for a 1031 Exchange buyer or a portfolio investor seeking immediate, validated income with zero vacancy risk upon takeover. The long-term lease provides stability through 2026, with a lease expiration perfectly timed for the peak spring market.
Executive Summary: Rare opportunity to acquire a high-performing, remodeled single-family rental in the rapidly appreciating North Miami corridor. This asset is a "set-and-forget" investment, currently leased to a high-quality tenant at a premium rate of $4,500/month until April 30, 2026.
Financial Highlights:
Net Operating Income (NOI): $40,100
Cap Rate: 5.8% (Actual)
Gross Yield: 7.77%
Low Overhead: Current lease structure requires tenant to pay for landscaping, significantly reducing landlord operational expenses and increasing net cash flow.
The Asset:
Remodeled: Modern 3-bedroom, 2-bathroom layout featuring high-end finishes, an open-concept kitchen.
Strategic Location: Located in the heart of 33161, minutes from Biscayne Blvd, Bal Harbour, and major transit hubs. This area is experiencing consistent year-over-year rental growth and property appreciation.
Investment Strategy: This is an ideal acquisition for a 1031 Exchange buyer or a portfolio investor seeking immediate, validated income with zero vacancy risk upon takeover. The long-term lease provides stability through 2026, with a lease expiration perfectly timed for the peak spring market.
Financial Summary (Actual - 2025) 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 |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) 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 | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
1 1
Property Taxes
| Parcel Number | 30-2231-035-0040 | Total Assessment | $443,635 |
| Land Assessment | $331,200 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $112,435 | Tax Year | 2025 |
Property Taxes
Parcel Number
30-2231-035-0040
Land Assessment
$331,200
Improvements Assessment
$112,435
Total Assessment
$443,635
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Kamany Realty
Income-Producing SFH | 4BR/3BA Upside | 281 NE 112th 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
