LS
LA SALLE PARK · CONDOS
BULK CONDO SALE · 35 OF 64 UNITS

La Salle Park Condos

1700 NW 58th Terrace  ·  Sunrise, FL 33313
$6,475,000
Portfolio price · $185,000 / unit
All units 2 bed · 2 bath
La Salle Park Condos
35 of 64 units available
Top Miami Realty
Top Miami Realty
Listing Advisor · Multifamily Investment Sales
📞 786-300-1504
ruslana@topmiamirealty.com
📍 3909 NE 163rd St, Suite 201 & 203, North Miami Beach, FL 33160
7.0%
Cap rate (7.7% potential)
$2,250
Avg. rent / mo
$13,010
NOI / unit / yr
$945K
Gross annual rent
35
Units in portfolio
Over 50%
Ownership stake (35 of 64)

Investment highlights

Strong, in-place rental income
~$2,250/mo ($27,000/yr) per unit with an attractive rent-to-price ratio.
Upside via HOA reduction
Cap rate rises to ~7.7% if HOA drops from $700 to $600 — ~$1,200 more annual cash flow per unit.
Acquire below replacement cost
The current purchase price is significantly below today's construction and replacement cost, creating an immediate value advantage.
High-demand rental market
Sunrise, FL — consistent tenant demand and low vacancy reduce risk.
Apartment building premium
Bulk ownership of an entire building or controlling interest typically commands a significantly higher valuation than selling individual condominium units.
Long-term acquisition strategy
The objective is to continue acquiring additional units over time, increasing ownership and control of the condominium.

Unit economics

Metric
Per unit
Portfolio (35)
Purchase price
$185,000
$6,475,000
Gross annual rent
$27,000
$945,000
Operating expenses
$13,990
$489,650
Net operating income
$13,010
$455,350
Cap rate
7.0%
7.0%

Annual expenses

HOA ($700/mo)
$8,400
Property taxes (2%)
$3,700
Management & other (7%)
$1,890
Total expenses
$13,990
If HOA is reduced to $600/mo, annual expenses fall ~$1,200/unit and cap rate improves to ~7.7%.

Location

Map of 1700 NW 58th Terrace, Sunrise, FL
1700 NW 58th Terrace
Sunrise, FL 33313

Documents

Open or download the deal materials. Replace the links with your hosted files.

🔒 Sign the Confidentiality Agreement once to unlock all documents below.
✓ Confidentiality Agreement signed — all documents unlocked.

Gallery

Property video

Top Miami Realty

Top Miami Realty

Get the offering memorandum, rent roll, and financial detail. Serious inquiries from qualified investors and brokers welcome.

Disclosure: All information is provided by the seller and sources deemed reliable but is not guaranteed and is subject to change, prior sale, or withdrawal without notice. Top Miami Realty and its agents make no representation or warranty as to the accuracy of any figures, projections, or square footage. Prospective buyers should independently verify all information and consult their own legal, tax, and financial advisors. This is not an offer to sell or a solicitation where prohibited. Equal Housing Opportunity.

📍 Top Miami Realty · 3909 NE 163rd Street, Suite 201 & 203, North Miami Beach, FL 33160
📞 786-300-1504
ruslana@topmiamirealty.com
Thank you — request received
We'll follow up shortly with the offering materials and secure document access.
Required
Valid email required
Required
Please agree to be contacted to continue
By submitting you agree to be contacted about this offering.
🔒

Sign the CA to view this document

Confidentiality Agreement signed
Opening your document now. A record of this agreement has been logged{{ caEmailNote }}.
{{ caText }}
Please type your name to sign
Please enter a valid email
You must agree to the CA to continue
LA SALLE PARK CONDOS

Request information

Thank you — request received
We'll follow up shortly with the offering materials and secure document access.
Please enter your name
Please enter a phone number
Please enter a valid email
Please agree to be contacted to continue