Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Corona Apartments 1760 SW 13th St Immeuble residentiel 18 lots 2 964 930 € (164 718 €/Lot) Taux de capitalisation 5,54 % Miami, FL 33145



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Located in the desirable Shenandoah neighborhood, Just blocks away from Calle Ocho
- Less than 3 miles from Brickell City Center and Medical District
- Diverse unit mix catering to versatile tenant base
- Less than 1 mile from various parks and libraries
- Easily accessible with excellent public transit routes
- 14 rare off-street parking spaces
RÉSUMÉ ANALYTIQUE
The Corona Apartments is an 18-unit apartment building located in the highly sought after Shenandoah neighborhood. This desirable area offers a dynamic yet residential lifestyle, with frequent community events and easy access to neighborhood amenities such as Bryan Park, Shenandoah Park, the Shenandoah Branch Library, and the vibrant Calle Ocho corridor - each offering a variety of recreational, cultural, and dining experiences. Tucked within a peaceful residential pocket and surrounded by upscale single-family homes, the property provides both long-term stability and strong rental demand.
The property consists of 15 studio units (approximately 495 square feet) and three one-bedroom units (approximately 725 square feet), catering to a diverse tenant base. It also offers 14 designated, off-street parking spaces - a valuable amenity not commonly seen at comparable properties. Built in 1925 with concrete block construction and wood built-up roofs, the property has been meticulously maintained throughout its lifetime. The property sits on a lot just over a quarter-acre, offering a well-proportioned footprint for the 18-unit configuration.
Corona Apartments is being offered for $3,580,000, presenting a rare opportunity to acquire a well-maintained property in a highly desirable neighborhood. The property offers stable in-place rents and is well-positioned for long-term growth as the neighboring Little Havana Submarket is experiencing tremendous growth and revitalization. With its prime location, strong tenant demand, historic charm, rare amenities, and proximity to local hubs, this opportunity offers investors a stable asset with a strong upside in an evolving market.
The property consists of 15 studio units (approximately 495 square feet) and three one-bedroom units (approximately 725 square feet), catering to a diverse tenant base. It also offers 14 designated, off-street parking spaces - a valuable amenity not commonly seen at comparable properties. Built in 1925 with concrete block construction and wood built-up roofs, the property has been meticulously maintained throughout its lifetime. The property sits on a lot just over a quarter-acre, offering a well-proportioned footprint for the 18-unit configuration.
Corona Apartments is being offered for $3,580,000, presenting a rare opportunity to acquire a well-maintained property in a highly desirable neighborhood. The property offers stable in-place rents and is well-positioned for long-term growth as the neighboring Little Havana Submarket is experiencing tremendous growth and revitalization. With its prime location, strong tenant demand, historic charm, rare amenities, and proximity to local hubs, this opportunity offers investors a stable asset with a strong upside in an evolving market.
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
304 743 €
|
316,35 €
|
| Autres revenus |
9 591 €
|
9,96 €
|
| Perte due à la vacance |
15 237 €
|
15,82 €
|
| Revenu brut effectif |
299 097 €
|
310,49 €
|
| Taxes |
50 323 €
|
52,24 €
|
| Frais d’exploitation |
63 312 €
|
65,72 €
|
| Total des frais |
113 635 €
|
117,96 €
|
| Résultat net d’exploitation |
185 462 €
|
192,53 €
|
BILAN FINANCIER (PRO FORMA - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 304 743 € |
| Annuel par m² | 316,35 € |
| Autres revenus | |
|---|---|
| Annuel | 9 591 € |
| Annuel par m² | 9,96 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 15 237 € |
| Annuel par m² | 15,82 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 299 097 € |
| Annuel par m² | 310,49 € |
| Taxes | |
|---|---|
| Annuel | 50 323 € |
| Annuel par m² | 52,24 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 63 312 € |
| Annuel par m² | 65,72 € |
| Total des frais | |
|---|---|
| Annuel | 113 635 € |
| Annuel par m² | 117,96 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 185 462 € |
| Annuel par m² | 192,53 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 964 930 € | Style d’appartement | De faible hauteur |
| Prix par lot | 164 718 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 5,54 % | Surface de l’immeuble | 963 m² |
| Multiplicateur du loyer brut | 11.69 | Occupation moyenne | 100% |
| Nb de lots | 18 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1925 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,13/1 000 m² |
| Zonage | 0100 - Multi Family 10 unités Plus | ||
| Prix | 2 964 930 € |
| Prix par lot | 164 718 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,54 % |
| Multiplicateur du loyer brut | 11.69 |
| Nb de lots | 18 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 963 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 1925 |
| Ratio de stationnement | 0,13/1 000 m² |
| Zonage | 0100 - Multi Family 10 unités Plus |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 15 | 1 160 € | 46 |
| 1+1 | 3 | 1 311 € | 67 |
1 1
Walk Score®
Très praticable à pied (81)
TAXES FONCIÈRES
| Numéro de parcelle | 01-4110-064-0640 | Évaluation totale | 1 262 209 € |
| Évaluation du terrain | 0 € | Impôts annuels | 50 323 € (52,24 €/m²) |
| Évaluation des aménagements | 0 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
01-4110-064-0640
Évaluation du terrain
0 €
Évaluation des aménagements
0 €
Évaluation totale
1 262 209 €
Impôts annuels
50 323 € (52,24 €/m²)
Année d’imposition
2025
1 sur 4
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Corona Apartments | 1760 SW 13th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
