Log In/Sign Up
Your email has been sent.
818 Jefferson Ave 10 Unit Apartment Building $3,150,000 ($315,000/Unit) 4.23% Cap Rate Miami Beach, FL 33139
Investment Highlights
- Value-Add Multifamily Investment
Executive Summary
PJ Commercial is proud to present 818 Jefferson Ave, a 10-unit value-add multifamily investment opportunity in a prime location. The property comprises eight one-bedroom, one-bath units, and two two-bedroom, one-bath units, all currently leased on a month-to-month basis, providing investors with the flexibility to implement value-enhancing strategies immediately. With significant upside potential, this asset offers a compelling opportunity for investors seeking to maximize returns. Additionally, the building successfully completed its 100-year recertification in 2024, ensuring compliance with current safety and structural standards.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$180,000
|
$38.63
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$180,000
|
$38.63
|
| Taxes |
$33,508
|
$7.19
|
| Operating Expenses |
$13,128
|
$2.82
|
| Total Expenses |
$46,636
|
$10.01
|
| Net Operating Income |
$133,364
|
$28.62
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $180,000 |
| Annual Per SF | $38.63 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $180,000 |
| Annual Per SF | $38.63 |
| Taxes | |
|---|---|
| Annual | $33,508 |
| Annual Per SF | $7.19 |
| Operating Expenses | |
|---|---|
| Annual | $13,128 |
| Annual Per SF | $2.82 |
| Total Expenses | |
|---|---|
| Annual | $46,636 |
| Annual Per SF | $10.01 |
| Net Operating Income | |
|---|---|
| Annual | $133,364 |
| Annual Per SF | $28.62 |
Property Facts
| Price | $3,150,000 | Apartment Style | Low-Rise |
| Price Per Unit | $315,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 4.23% | Building Size | 4,660 SF |
| No. Units | 10 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built | 1924 |
| Zoning | RM-1 - RM-1 Contributing structure within the Flamingo Park Historic Preservation District. | ||
| Price | $3,150,000 |
| Price Per Unit | $315,000 |
| Sale Type | Investment |
| Cap Rate | 4.23% |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 4,660 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1924 |
| Zoning | RM-1 - RM-1 Contributing structure within the Flamingo Park Historic Preservation District. |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 8 | - | - |
| 2+1 | 2 | - | - |
1 1
Walk Score®
Walker's Paradise (94)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 02-4203-009-6610 | Total Assessment | $1,647,438 (2025) |
| Land Assessment | $1,400,000 (2025) | Annual Taxes | $33,508 ($7.19/SF) |
| Improvements Assessment | $247,438 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
02-4203-009-6610
Land Assessment
$1,400,000 (2025)
Improvements Assessment
$247,438 (2025)
Total Assessment
$1,647,438 (2025)
Annual Taxes
$33,508 ($7.19/SF)
Tax Year
2024
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
818 Jefferson 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.