Your email has been sent.
TBD 128th Ave 0.95 Acres of Industrial Land Offered at $4,200,000 in Sweetwater, FL 33182



Investment Highlights
- Conceptual 17,442 SF two-bay warehouse plan
- Sweetwater location near major freight corridors
- Approximately 0.95 acre / 41,363 SF site
Executive Summary
The attached pro forma models a buyer's completed basis and stabilized return using $150/SF hard construction costs, a 24-month development and stabilization period, $390,491 projected stabilized NOI and a 5.02% cap-equivalent yield at the asking price.
Property is being marketed as land in pre-development. The warehouse, dimensions, unit configuration, clear height, parking count, costs, timing, rents, NOI and returns are conceptual or modeled only. They are not representations that the improvements are existing, permitted, approved, guaranteed or achievable. Buyer must independently verify zoning, wetlands, utilities, entitlements, approvals, costs and development feasibility.
Financial Summary (Pro Forma - 2027) Click Here to Access |
Annual | Annual Per AC |
|---|---|---|
| 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 (Pro Forma - 2027) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per AC | $9.99 |
Property Facts
1 Lot Available
Lot
| Price | $4,200,000 | Lot Size | 0.95 AC |
| Price Per AC | $4,421,052.63 |
| Price | $4,200,000 |
| Price Per AC | $4,421,052.63 |
| Lot Size | 0.95 AC |
Two parcels totaling approximately 0.95 acres at NW 128th Ave and NW 17th St in Sweetwater. Conceptual plan shows a 17,442 SF two-bay warehouse; all dimensions and development concepts are subject to final design and governmental approvals.
Description
Approximately 0.95-acre Sweetwater development site at NW 128th Ave and NW 17th St. Two folios provide approximately 41,363 SF. A conceptual A-101 site plan depicts a 17,442 SF two-bay warehouse with 28-foot clear height and 20 parking spaces. Convenient access to major Miami-Dade freight corridors and Miami International Airport. Offered as land in pre-development. All plans, dimensions and financial projections are conceptual and subject to buyer verification, final design and governmental approvals.
Demographics
Regional Accessibility
Property Taxes
| Parcel Numbers | Total Assessment | $1,918,575 (2025) | |
| Land Assessment | $0 (2025) | Annual Taxes | ($1) |
| Improvements Assessment | $0 (2025) | Tax Year | 2027 Payable 2028 |
Property Taxes
Contact the Sale Advisor
TBD 128th Ave
