Share This Listing

Message

923 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 broker for more information about this property

Income-Producing SFH | 4BR/3BA Upside 281 NE 112th St 1,733 SF Flex Building Miami, FL 33161 $695,000 ($401.04/SF) 7.25% Cap Rate

Save this listing!

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

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, fully 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: 7.7%
Low Overhead: Current lease structure requires tenant to pay for landscaping, significantly reducing landlord operational expenses and increasing net cash flow.
The Asset:
Fully Remodeled: Modern 3-bedroom, 2-bathroom layout featuring high-end finishes, an open-concept kitchen, and impact-resistant features.
$10,000 Seller Credit: Seller is offering a $10k concession to be used for an interest rate buydown or closing costs, further enhancing the Day 1 Cash-on-Cash return.
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 (PRO FORMA - 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 (PRO FORMA - 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

Price $695,000
Price Per SF $401.04
Sale Type Investment
Cap Rate 7.25%
Property Type Flex
Property Subtype
Light Distribution
  • Office Office Residential
Building Class B
Lot Size 0.13 AC
Rentable Building Area 1,733 SF
No. Stories 1
Year Built/Renovated 1957/2022
Tenancy Single
Parking Ratio 2.31/1,000 SF
Zoning 5700 - RESIDENTIAL
  • Listing ID: 36249280

  • Date on Market: 6/13/2025

  • Last Updated:

  • Address: 281 NE 112th St, Miami, FL 33161

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") }}