2451 NW 11th St, Miami FL 33125
About this home
Seller is offering buyer incentives—call listing agent for details. Exceptional income-producing opportunity generating approximately $5,850 per month ($70,200 annually) with all three units currently leased on month-to-month agreements, offering immediate cash flow and future flexibility. Live in the main residence while offsetting your mortgage, continue operating as an income-producing property, or accommodate multigenerational living. Behind a private gated entrance, this versatile 2,975 SF property features a 3-bedroom, 2-bath main residence with fresh exterior paint, a classic barrel tile roof, and CBS perimeter walls for added privacy. Conveniently located minutes from Miami International Airport, Brickell, Downtown Miami, major highways, shopping, and dining. Showings by appointment only.
Features
- First Floor Entry
- Split Bedroom
- Separate Guest/In-Law Quarters
- Storage
- None
Location
Approximate — shows the building, not the unit. Open in maps (opens in a new tab)
Estimated loan & HOA
Loan payment and HOA only. Property tax and insurance are significant here and are not included.
- Principal & interest
- $4,336
- HOA
- None
Illustration only — not a loan offer, quote, or commitment. Assumes a 30-year loan at 6.5% with 20% down (rates as of July 2026); your actual terms will differ.
Schedule a tour
Request a private or video tour with a local agent.
Run the numbers
We fill in the price and the building's HOA dues. That leaves rent, tax, insurance and maintenance — they depend on your exemptions, your insurer and the unit, so we don't guess them. Vacancy and the loan terms below start at common defaults; change them.
Enter rent, property tax, insurance, maintenance to see the returns. A cap rate calculated without every cost overstates the deal — often by half — so we don't show a partial one.
Illustration only — not a loan offer, quote, or investment advice. The loan fields start at 20% down over 30 years at 6.5% (rates as of July 2026); that is a nominal rate for illustration, not an APR, and your actual terms will differ. Cap rate is unlevered; cash-on-cash counts the down payment as invested capital and excludes closing costs.
Listing data from the MIAMI Association of REALTORS® (MIAMIRE) IDX program. Information deemed reliable but not guaranteed. Demo data shown for layout purposes.