Log In/Sign Up
Your email has been sent.
5475 NE 1st Ave 5 Unit Apartment Building Offered at $1,349,000 at a 4.74% Cap Rate Miami, FL 33137



Executive Summary
Exceptional value-add opportunity in the rapidly appreciating Little Haiti (33137) submarket. This fully occupied 5-unit (3×1BR / 2×2BR)multifamily property generates approximately $100,000 in current gross income with stable, government-backed Section 8 tenancy and a proven history of near-zero vacancy. Rents are significantly below current Miami-Dade Fair Market levels, offering the potential for substantial income growth (estimated 40%–70%+ upside) through unit renovations and repositioning. Recent capital improvements, including a new roof and exterior paint, minimize near-term capex. Located just minutes from Wynwood, the Design District, and major redevelopment corridors, this asset offers investors a rare combination of in-place cash flow, meaningful rental upside, and long-term appreciation potential in one of Miami’s most dynamic neighborhoods.
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
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 3 | - | - |
| 2+1 | 2 | - | - |
1 1
Very walkable
80/100
Moderately drivable
60/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 01-3113-064-0350 | Total Assessment | $442,075 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
01-3113-064-0350
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$442,075
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5475 Miami LLC
5475 NE 1st Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
