Log In/Sign Up
Your email has been sent.
828 Pennsylvania Ave 12 Unit Apartment Building $3,200,000 ($266,667/Unit) 4.40% Cap Rate Miami Beach, FL 33139
Investment Highlights
- Prime Location: 12-unit boutique Art Deco property in the Flamingo Submarket, just two blocks from the beach and fully leased.
- Value-Add Upside: Current 4.4% cap with pro forma potential of 6.6% through rent growth and continued unit upgrades.
- Updated & Well-Maintained: Partial renovations completed in 2024 with upgraded units, on-site laundry, and a new roof in 2025.
Executive Summary
Attractive multifamily 12-unit boutique property in the heart of the popular and highly desirable Flamingo Submarket of South Beach. Located two blocks away from the beach, the property is well-maintained and fully-leased. Brand new roof in 2025.
Constructed in 1928 and partially renovated in 2024, the property has a rentable square footage of 5,862 and is situated on 0.16 acres of land, consisting of a unit mix of three studio and nine one-bedroom apartments with upgraded units featuring renovated bathrooms and kitchens with stainless steel appliances. Residents also benefit from the convenience of an on-site laundry facility. Units have a mix of wall and central air conditioning.
The property offers an investor the opportunity to acquire an excellently located two-story Art Deco style building that reflects the charm of Miami Beach in a bygone era. In addition, the in-place renovations afford an investor the opportunity to raise rents immediately or continue to upgrade units and execute a value-added strategy.
Cap Rate 4.4%, Effective Gross Income: $241,000, Net Operating Income: $140,700
Pro Forma Cap Rate 6.6%, Effective Gross Income: $317,000, Net Operating Income: $211,000
Constructed in 1928 and partially renovated in 2024, the property has a rentable square footage of 5,862 and is situated on 0.16 acres of land, consisting of a unit mix of three studio and nine one-bedroom apartments with upgraded units featuring renovated bathrooms and kitchens with stainless steel appliances. Residents also benefit from the convenience of an on-site laundry facility. Units have a mix of wall and central air conditioning.
The property offers an investor the opportunity to acquire an excellently located two-story Art Deco style building that reflects the charm of Miami Beach in a bygone era. In addition, the in-place renovations afford an investor the opportunity to raise rents immediately or continue to upgrade units and execute a value-added strategy.
Cap Rate 4.4%, Effective Gross Income: $241,000, Net Operating Income: $140,700
Pro Forma Cap Rate 6.6%, Effective Gross Income: $317,000, Net Operating Income: $211,000
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| 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 | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| 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
| Price | $3,200,000 | Property Subtype | Apartment |
| Price Per Unit | $266,667 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 4.40% | Lot Size | 0.16 AC |
| Sale Condition | 1031 Exchange | Building Size | 6,607 SF |
| Gross Rent Multiplier | 13.26 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1928/2024 |
| Zoning | 3900 | ||
| Price | $3,200,000 |
| Price Per Unit | $266,667 |
| Sale Type | Investment |
| Cap Rate | 4.40% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 13.26 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 6,607 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1928/2024 |
| Zoning | 3900 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 9 | - | - |
| Studios | 3 | - | - |
1 1
Walk Score®
Walker's Paradise (96)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 02-4203-009-1440 | Total Assessment | $1,950,000 |
| Land Assessment | $1,400,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $550,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
02-4203-009-1440
Land Assessment
$1,400,000
Improvements Assessment
$550,000
Total Assessment
$1,950,000
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
828 Pennsylvania 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.