Broker Opinion of Value & Disposition Strategy

16801 & 16811 NE 6th AvenueNorth Miami Beach, FL 33162

A two-building owner/user office assemblage. Occupy one building, lease the other, own the corridor.

Prepared for
Jake Maierovits, RMMS LLC
Prepared by
Brad Kuskin, Founding Principal, CCIM
Date
June 2026

The Offering

Two renovated buildings, one rare opportunity

Two adjacent, recently renovated single-story office buildings on contiguous parcels along a high-traffic North Miami Beach arterial, under common ownership.

16811 NE 6th Ave

Owner-occupied building

Folio07-2207-014-0310
Building area1,588 SF
Lot size7,150 SF
Year built1954 · Class C
StatusOwner occupied, being vacated
16801 NE 6th Ave

Income building

Folio07-2207-014-0320
Building area1,480 SF
Lot size7,150 SF
Year built1954 · Class C
StatusLeased ~$4,800/mo gross, month-to-month
3,068 SF
Combined building area
14,300 SF
Combined land (0.33 acre)
~27,400
Cars per day on NE 6th Ave
2
Contiguous parcels, one owner

Condition

Renovated interiors, efficient owner-occupant layout

We have reviewed ownership's interior video of both buildings. The interiors are well renovated and present an efficient, move-in ready layout particularly well suited to owner occupants. Renovated condition is a meaningful differentiator in a corridor dominated by dated 1950s-era stock, supporting both stronger achievable rent and a premium over unrenovated product. For accuracy, the buildings remain Class C by vintage and any appraisal or lender review will classify them accordingly.

Renovated office interior with accent wall and slat partition
Open work area with accent wall and slat partition
Renovated office interior with wood-look flooring
Bright second suite with wood-look flooring

Market Analysis · Northeast Dade

A stable submarket, tightest where it matters

This is mainland North Miami Beach within the Northeast Dade submarket, not Miami Beach across the bay where 4 and 5 Star office asks $95 to $100 per SF. The two share a name, not a price structure.

Office vacancy rate

Northeast Dade submarket, by year. Current ~7.0% vs. five-year average 6.5%.

0% 5% 10% 2020202120222023202420252026

Gross asking rent per SF

Northeast Dade submarket, by year. Now ~$42.80 vs. Miami metro ~$56.

$30 $37.50 $45 2020202120222023202420252026

Vacancy by building quality tier

Miami office. The 1 and 2 Star tier most relevant to small users is the tightest in the market, signaling scarce small space.

1 & 2 Star
3.5%
3 Star
6.4%
4 & 5 Star
13.4%

Sales Comparables

Where renovated small office trades

Small owner/user office in the broader submarket supports an aggressive ask for renovated product. The selected set averages approximately $521 per SF with a median near $493 per SF. The smallest special-situation buildings reached $790 to $1,230 per SF.

Comparable office sale price per SF

Recent trades and the active on-corridor listing, shown against where we are pricing the subject.

16921 NE 6th (active list)
$396
17011 NE 6th (corridor)
$437
8640-8642 NE 2nd Ave
$464
4614 Hollywood Blvd
$493
16991 NE 20th Ave
$501
Uleta, 16799 SW 1st Ave
$531
937-941 NE 79th St
$540
Subject list anchor
$603

The Honest Read

Competition in the immediate corridor

One block north

16921 NE 6th Ave is actively listed at $750,000, or ~$396 per SF

That 1,894 SF building also leased 1,800 SF at $34.66 per SF modified gross in June 2026. With the closest closed corridor sale at $437 per SF, these set the realistic per-foot reference for this exact street. Our renovated condition and dual-building package justify a premium, but they also cap how far above this number a typical cash buyer will pay, and we expect the competing listing to be cited by any buyer's representative.

Valuation

Worth more to an owner/user than to an investor

The central insight that drives our strategy: as a passive income play these assets price to a capitalization rate, but to an owner/user who occupies the space they command a meaningful premium. We market to owner/users, where value is highest.

Indicated value by lens

Scale shown from $700,000 to $1,900,000.

Investor (7.1% cap)
$750K–$900K
Owner/user ($/SF)
$1.30M–$1.55M
Strategic list anchor
$1.85M
$700K$1.0M$1.3M$1.6M$1.9M

Pricing Strategy

List high, with eyes wide open

Recommended list price: $1,850,000, approximately $603 per SF. A deliberate high anchor consistent with ownership's pricing philosophy, paired with a candid view of the realistic range so a market offer is recognized as a result, not a disappointment.

Price scenarios

Scale shown from $700,000 to $1,900,000.

Most likely contract
$1.45M–$1.55M
Stretch with right buyer
$1.60M–$1.65M
Gross to net $1.65M
~$1.775M
List anchor
$1.85M
$700K$1.0M$1.3M$1.6M$1.9M

To net $1,650,000, the transaction must gross approximately $1,775,000, or roughly $580 per SF, before any loan payoff. Principal seller costs in Miami-Dade include the documentary stamp tax on commercial deeds of $1.05 per $100 of price (1.05 percent), commission, and customary closing costs. A contract near $580 per SF sits above every normal comparable and is a ceiling outcome, not the base case.

The Buyer Thesis

Occupy one building, lease the other

A purchaser occupies one building for their own business and leases the second to a tenant, applying that rental income against debt service and operating expenses. This materially lowers the buyer's effective cost of occupancy and is rarely available on this corridor.

Up to 90%
SBA 504 financing of project cost
~7–8%
Current blended fixed rate, 25-year term
10%
Down payment, as little as

The result: a qualified owner/user can own on this corridor for an effective monthly cost comparable to leasing, with the second building's rent offsetting the note.

Trade Area

A dense, growing local market

A strong trade area supports both owner/user occupancy and the rental income on the second building. Projected population growth from 2025 to 2030 runs approximately 7.6 to 7.9 percent across all rings.

2025 population by radius

With median household income shown beneath each ring.

1 mile · $64,133 HHI
25,936
3 mile · $59,685 HHI
215,055
10 mile · $65,945 HHI
1.70M

Go-to-Market

An institutional-grade campaign

A multi-channel campaign targeting owner/user operators, SBA-financed buyers, and 1031 exchange buyers seeking a scarce small replacement asset.

01

Media Production · Days 1 to 7

Professional video, aerial drone footage, Matterport 3D walkthroughs of both buildings, and a data-rich offering memorandum with the owner/user occupancy and SBA financing models.

02

Targeted Outreach · Days 5 to 21

Direct outreach to local professional and medical operators, SBA lender and CDC coordination, the 1031 exchange buyer network, and the regional broker community, motivated by a 3.0 percent cooperating commission.

03

Due Diligence Readiness

A ready-to-review package at first contact, including financials, the in-place lease, occupancy models, and tax, survey, and zoning documentation, to shorten the path from interest to closing.

Risk & Mitigants

An honest treatment of risk

The framework our team uses to support pricing in buyer conversations.

Risk factorBuyer concernMitigating factor
Building vintage1954 Class C constructionFully renovated, move-in ready interiors and efficient layout; renovation premium over dated stock
In-place lease16801 is month-to-month and not bankableRent is at or above market; tenant can be placed on a 3 to 5 year term; 3.5% tier vacancy reflects strong demand
Pricing vs. compsA competing listing sits near $396 per SFRenovated condition, dual-building scarcity, and the owner/user value premium over investor pricing
Buyer-pool concentrationValue depends on owner/user demandSBA 90% financing broadens the pool; scarcity of small ownable product supports absorption
Interest rate environmentRate volatility affecting financingSBA fixed-rate structure and an accessible absolute price point keep debt service manageable

Client Services

A full-service disposition platform

GoCommercial delivers an integrated, institutional-grade platform with zero upfront fees. We absorb all marketing, media, and production costs. If we do not close, you do not pay.

Valuation & Strategy

  • Broker opinion of value and pricing strategy
  • Owner/user occupancy and lease-up modeling
  • Submarket analytics and comparable research

Media & Marketing

  • Professional photography, video, aerial, and Matterport 3D capture
  • Custom offering memorandum and full marketing suite
  • Optimized distribution across LoopNet, Crexi, and CoStar
  • Targeted digital advertising with dedicated landing pages and lead tracking

Financial & Legal

  • Institutional underwriting, net operating income, and cap-rate positioning
  • Drafting of listing documentation, letters of intent, and contracts
  • FAR and BAR and custom forms

Buyer Execution

  • Direct outreach to owner/user prospects, SBA lenders, and exchange buyers
  • Buyer qualification and financing coordination
  • Negotiation and full transaction management through closing
  • Internal 1031 exchange division to identify replacement property

Engagement

A risk-free listing engagement

Our commitment to you

Cancel anytime with 15 days written notice. No fees. No penalties.

We do not lock clients into long-term agreements without accountability. Our engagement reflects our confidence in our ability to execute and our commitment to earning your trust every day. You retain full control throughout the process and full approval authority over every offer.

Listing agreement
Flexible exclusive, no long-term lock-in
Termination
Owner may cancel with 15 days written notice, no penalties
Total commission
6.0% of gross sale price
Cooperating broker
3.0% reserved for the procuring buyer's broker
Upfront fees
None. GoCommercial absorbs all marketing and media costs
Time to market
Full launch within 5 to 7 business days of execution

Next Steps

Ready to move on execution

Execute the agreement

Review and sign the flexible, cancel-anytime listing agreement. You retain full control throughout.

View & sign →

Collect documents

Current lease for 16801 with amendments, recent operating and tax records, and survey. We manage organization and distribution.

Media production

Coordinate a single window for video, drone, and 3D capture of both buildings, with minimal disruption.

Launch

Within 5 to 7 business days, the offering is live in front of the most qualified owner/user and exchange buyer pool.