Log In/Sign Up
Your email has been sent.
Green Village Apartments 63 NE 10th St 12 Unit Apartment Building $1,650,000 ($137,500/Unit) 2.67% Cap Rate Homestead, FL 33030
Investment Highlights
- Value-Add Opportunity with in-place rents approximately 40% below market
- Onsite Parking
- Offered Below Replacement Cost, providing downside protection
- Updated Electrical Systems and building recertification in place, reducing near-term capital expenditures
- Central Air Conditioning & Heating throughout the property
- Pro-Forma Cap Rate 6.7%
Executive Summary
The Green Village Apartments is a 12 unit apartment building located in the heart of Homestead, Florida at 63 NE 10th Street. It is made up of 12 large one-bedroom & one-bathroom units that average about 715 SF. This opportunity is a true value add deal through mild renovations and implementing proper management. The property has a current 40/10 year recertification, the electric has been updated, select units have updated interiors and there is ample off-street parking.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$127,800
|
$9.42
|
| Other Income |
$2,868
|
$0.21
|
| Vacancy Loss |
$6,390
|
$0.47
|
| Effective Gross Income |
$124,278
|
$9.16
|
| Taxes |
$26,606
|
$1.96
|
| Operating Expenses |
$53,673
|
$3.95
|
| Total Expenses |
$80,279
|
$5.91
|
| Net Operating Income |
$43,999
|
$3.24
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $127,800 |
| Annual Per SF | $9.42 |
| Other Income | |
|---|---|
| Annual | $2,868 |
| Annual Per SF | $0.21 |
| Vacancy Loss | |
|---|---|
| Annual | $6,390 |
| Annual Per SF | $0.47 |
| Effective Gross Income | |
|---|---|
| Annual | $124,278 |
| Annual Per SF | $9.16 |
| Taxes | |
|---|---|
| Annual | $26,606 |
| Annual Per SF | $1.96 |
| Operating Expenses | |
|---|---|
| Annual | $53,673 |
| Annual Per SF | $3.95 |
| Total Expenses | |
|---|---|
| Annual | $80,279 |
| Annual Per SF | $5.91 |
| Net Operating Income | |
|---|---|
| Annual | $43,999 |
| Annual Per SF | $3.24 |
Property Facts Under Contract
| Price | $1,650,000 | Apartment Style | Low-Rise |
| Price Per Unit | $137,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.30 AC |
| Cap Rate | 2.67% | Building Size | 8,582 SF |
| Gross Rent Multiplier | 12.91 | No. Stories | 2 |
| No. Units | 12 | Year Built | 1972 |
| Property Type | Multifamily | Parking Ratio | 1.28/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | R-3 | ||
| Price | $1,650,000 |
| Price Per Unit | $137,500 |
| Sale Type | Investment |
| Cap Rate | 2.67% |
| Gross Rent Multiplier | 12.91 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 8,582 SF |
| No. Stories | 2 |
| Year Built | 1972 |
| Parking Ratio | 1.28/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-3 |
Amenities
Unit Amenities
- Air Conditioning
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $888.00 | 715 |
1 1
Walk Score®
Very Walkable (84)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 10-7907-033-0080 | Total Assessment | $850,348 |
| Land Assessment | $0 | Annual Taxes | $26,606 ($3.10/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
10-7907-033-0080
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$850,348
Annual Taxes
$26,606 ($3.10/SF)
Tax Year
2025
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Green Village Apartments | 63 NE 10th 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.