SHOWROOM›DOWNTOWN MIAMI

Design District Flex

FOR LEASEListing ID: #HKDSHU77  ·  3841 NE 2nd Ave, Miami, FL 33132
Lease Rate
$30.00/SF/YR
Total Area
44,000 SF
Lease Type
GROSS
Year Built
2011
CREVISTA INTELLIGENCESee the deal behind the listing.AI deal score, rent upside, sales comps, ownership and seller signals.
Run AI Deal Analysis
SALES COMPARISON

Comparable Properties

Compare this special purpose with recorded sales to understand how price, size, age, and location differ.

See the sales behind the asking price.

Compare sold price, price per SF, building and lot size, year built, distance, and closing date with Market Intelligence.

Unlock comparable properties
EXPLORE THE NUMBERS

Valuation Calculator

Adjust the purchase and financing assumptions to evaluate this property.

0% down100% · All cash
Loan amount
$6,230,000
Annual debt service
$481,680
$40,140 / month
Annual cash flow
$34,520

Valuation Metrics

DSCR
1.07×
NOI ÷ debt service
Cap rate
5.80%
NOI ÷ purchase price
Cash-on-cash ROI
1.29%
Annual cash flow ÷ down payment

Starting assumptions: 30% down, 6% interest, 25-year amortization. Estimates use monthly principal and interest payments; exclude closing costs, taxes on income, capital expenditures, and appreciation. ROI shown is annual cash-on-cash return.

Asset Summary

Design District Flex is a Showroom asset located in the Downtown Miami submarket of Miami, FL. Offering strong fundamentals and durable cash flow, this lease opportunity is positioned for investors seeking exposure to a growth market.

Property Details

Property typeSpecial Purpose
SubtypeShowroom
Market statusOn market
SubmarketDowntown Miami
Lot sizeNot provided
ZoningT5-O
Building area44,000 SF
Year built2011
Property classB
Units / keysNot provided
Parking spaces110

Tenancy & Lease

TenancySingle tenant
Occupancy88%
Tenant / brandNational Credit Tenant
Lease structureGROSS
Remaining lease term8 years
Tenant creditNon-investment grade

Property Record

Parcel, ownership and tax information supplied for this property.

Parcel / APNNot provided
County / jurisdictionNot provided
Recorded ownerNot provided
Legal descriptionNot provided
Assessed valueNot provided
Annual property taxesNot provided
Tax yearNot provided
Record as ofNot provided
Record sourceNot provided

Public records have not been supplied for this listing. Request the parcel record and current tax bill from the listing broker.

Property History

  1. Published on CREvista

    Listing publication date; not a sale or transfer.

    Source: CREvista listing record
  2. Year builtSource: Broker-supplied property details

Prior sales, transfers, price changes and renovation records have not been supplied. Contact the broker for the property's historical records.

Financial Performance

INCOME COMPONENTANNUAL AMOUNT
Estimated Gross Scheduled Income$770,448
Estimated Operating Expenses($254,248)
Net Operating Income (NOI)$516,200
Estimated Capital Reserves$15,486

Estimates use submitted NOI and a standardized expense assumption. Verify all figures against source documents.

Investment Resources

Contact the listing broker to request the available investment package.

Strategic Location

Loading map…
EST. WALKABILITY
69
VERY WALKABLE
EST. AREA INCOME
$188k
STRONG DEMOGRAPHICS
EST. TRANSIT ACCESS
84
GOOD TRANSIT