$82,655
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$8,910
Profit
Revenue
$82,655
Operating Expenses
$22,145
Operating Income
$60,510
Net Effective Rent
$51,600
Profit (Cash Flow)
$8,910
$10,900
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$4,400
Total
$10,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
81.73%
Payback Period Days
446
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
14,212 sqft
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Vacant Commercial
- Stories: 1
- Lot size: 14,212 sqft
- Building area: -
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 6600:COMMERCIAL,LIBERAL
- Land Use: Commercial
- Parcel Number: 01-0100-000-0320
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $358,937
- County Est. Land Value: $355,300
- Assessed Land Value: $355,300
- County Est. Structure Value: $3,637
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/03/23 | $0 | 0% | 92 On The Bay Llc |
| 04/21/23 | $100,100 | 0% | 3025 On The Bay Llc |
| 11/16/18 | $424,500 | 0% | River Front Master Assn |
| 12/21/11 | $360,000 | 44% | James J Paxton |
| 06/30/11 | $345,000 | 65% | Mint 2611 Llc |
| 11/11/05 | $0 | 0% | Key Miami River West Llc |
| 10/14/05 | $0 | 0% | Key Miami River Ii Llc |
| Invalid Date | $0 | 0% | Miami River Llc |
| 09/30/05 | $0 | 0% | Key Miami River Iv Llc |
| 09/30/05 | $0 | 0% | Key Miami River Iii Llc |
Ownership
- Name: 92 On The Bay Llc
- Owner Occupied: No
- Owner Mailing Address: 1498 Nw 15th St Apt 105, Miami, Fl 33125
- Years Owned: 149
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No