Log In/Sign Up
Your email has been sent.
North Beach Apartments 420 78th St 23 Unit Apartment Building $4,600,000 ($200,000/Unit) 5.34% Cap Rate Miami Beach, FL 33141
Investment Highlights
- Prime Coastal Location: Situated in the heart of North Beach, just steps from the ocean in one of Miami’s most desirable rental markets.
- Strong In-Place Income: Currently generating approximately $408,000 in gross annual income.
- Value-Add Upside: Opportunity to increase returns through future rent growth in a high-demand, supply-constrained submarket.
- Fully Occupied Asset: All 23 units are currently leased, providing immediate and stable cash flow from day one.
- Assumable Low-Interest Financing: Existing CBRE loan with an approximate $1.7 million balance at a highly attractive 3.18% interest rate.
Executive Summary
420 78th St is a 23-unit multifamily property located in the heart of North Beach, just steps from the ocean. The asset consists of 22 studio units and one 1-bedroom/1-bath unit within a 7,821 SF, three-story building, currently generating approximately $408,000 in gross income. The property is fully occupied, offering strong in-place cash flow with additional upside through future rent growth, making it an attractive investment opportunity in a high-demand rental market. Positioned in a prime beachside location, the property benefits from consistent tenant demand and is just minutes from major employment hubs, retail, and dining, as well as Downtown Miami. The offering also includes a highly attractive assumable loan through CBRE with an approximate $1.7M balance at a 3.18% interest rate, providing a significant financing advantage for a new owner.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$408,600
|
$51.85
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$408,600
|
$51.85
|
| Taxes |
$62,314
|
$7.91
|
| Operating Expenses |
$100,530
|
$12.76
|
| Total Expenses |
$162,844
|
$20.67
|
| Net Operating Income |
$245,756
|
$31.19
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $408,600 |
| Annual Per SF | $51.85 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $408,600 |
| Annual Per SF | $51.85 |
| Taxes | |
|---|---|
| Annual | $62,314 |
| Annual Per SF | $7.91 |
| Operating Expenses | |
|---|---|
| Annual | $100,530 |
| Annual Per SF | $12.76 |
| Total Expenses | |
|---|---|
| Annual | $162,844 |
| Annual Per SF | $20.67 |
| Net Operating Income | |
|---|---|
| Annual | $245,756 |
| Annual Per SF | $31.19 |
Property Facts
| Price | $4,600,000 | Apartment Style | Low-Rise |
| Price Per Unit | $200,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 5.34% | Building Size | 7,880 SF |
| No. Units | 23 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built/Renovated | 1940/1960 |
| Zoning | RM-1 - MULTI-FAMILY - 38-62 U/A | ||
| Price | $4,600,000 |
| Price Per Unit | $200,000 |
| Sale Type | Investment |
| Cap Rate | 5.34% |
| No. Units | 23 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 7,880 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1940/1960 |
| Zoning | RM-1 - MULTI-FAMILY - 38-62 U/A |
Amenities
Unit Amenities
- Air Conditioning
- Refrigerator
- Oven
- Range
- Tub/Shower
Site Amenities
- Courtyard
- Laundry Facilities
- Gated
- Vintage Building
- Lounge
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 22 | $1,650 | 450 |
| 1+1 | 1 | $2,100 | 600 - 800 |
1 1
Moderately walkable
70/100
Fairly drivable
50/100
Some public transit
40/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 02-3202-007-0980 | Total Assessment | $3,460,000 |
| Land Assessment | $678,000 | Annual Taxes | $62,314 ($7.91/SF) |
| Improvements Assessment | $2,782,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
02-3202-007-0980
Land Assessment
$678,000
Improvements Assessment
$2,782,000
Total Assessment
$3,460,000
Annual Taxes
$62,314 ($7.91/SF)
Tax Year
2025
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
North Beach Apartments | 420 78th 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.