Log In/Sign Up
Your email has been sent.
Current Income $257,640 Cap Rate 5.40% 7435 Byron Ave 10 Unit Apartment Building $3,400,000 ($340,000/Unit) 5.50% Cap Rate Miami Beach, FL 33141
Executive Summary
PRIME LOCATION 10-UNIT MULTI-FAMILY IN THE HEART OF MIAMI BEACH. Fully Renovated multifamily including interior upgrades, new electrical & plumbing, new A/Cs, hurricane shutters, refreshed landscaping, and new roof (July 2025). Solid 1950 CBS construction with 10 2BR/1BA apartments with 5 private backyards. Prime North Beach location-three blocks to the ocean, near Collins/Harding. In-place rents around $2,100–$2,200/mo with renewal upside toward $2,400–$2,500. Turnkey cash flow with clear value-add from rent growth and neighborhood momentum.
Offering Memorandum available upon request.
Offering Memorandum available upon request.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$257,640
|
$39.38
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$257,640
|
$39.38
|
| Taxes |
$32,321
|
$4.94
|
| Operating Expenses |
$38,529
|
$5.89
|
| Total Expenses |
$70,850
|
$10.83
|
| Net Operating Income |
$186,790
|
$28.55
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $257,640 |
| Annual Per SF | $39.38 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $257,640 |
| Annual Per SF | $39.38 |
| Taxes | |
|---|---|
| Annual | $32,321 |
| Annual Per SF | $4.94 |
| Operating Expenses | |
|---|---|
| Annual | $38,529 |
| Annual Per SF | $5.89 |
| Total Expenses | |
|---|---|
| Annual | $70,850 |
| Annual Per SF | $10.83 |
| Net Operating Income | |
|---|---|
| Annual | $186,790 |
| Annual Per SF | $28.55 |
Property Facts
| Price | $3,400,000 | Apartment Style | Low-Rise |
| Price Per Unit | $340,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 5.50% | Building Size | 6,543 SF |
| Sale Condition | Build to Suit | Average Occupancy | 100% |
| No. Units | 10 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1950/2023 |
| Property Subtype | Apartment | Parking Ratio | 0.92/1,000 SF |
| Zoning | RM-2, Miami Beach | ||
| Price | $3,400,000 |
| Price Per Unit | $340,000 |
| Sale Type | Investment |
| Cap Rate | 5.50% |
| Sale Condition | Build to Suit |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 6,543 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1950/2023 |
| Parking Ratio | 0.92/1,000 SF |
| Zoning | RM-2, Miami Beach |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Ceiling Fans
- Tile Floors
- Kitchen
- Intercom
- Patio
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Gated
- Trash Pickup - Curbside
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 10 | - | - |
1 1
Walk Score®
Walker's Paradise (94)
Bike Score®
Very Bikeable (81)
Property Taxes
| Parcel Number | 02-3202-003-0310 | Total Assessment | $1,690,000 (2025) |
| Land Assessment | $900,000 (2025) | Annual Taxes | $32,321 ($4.94/SF) |
| Improvements Assessment | $790,000 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
02-3202-003-0310
Land Assessment
$900,000 (2025)
Improvements Assessment
$790,000 (2025)
Total Assessment
$1,690,000 (2025)
Annual Taxes
$32,321 ($4.94/SF)
Tax Year
2024
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Current Income $257,640 Cap Rate 5.40% | 7435 Byron 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.