Noam Ziv Of El-Ad National Properties Acquires Development Site In North Bay Village For $19.09M
7922 East Drive
$19,090,000
$568/SF
Building Size
33,600 SF
Asset Type
Development Site
Closing
Jan 27, 2026
AI
The property involved in the transaction is a development site located at 7922 East Drive in North Bay Village. The asset encompasses approximately 33,600 square feet and was sold for a price of $19,090,000, translating to a price per square foot of $568.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $19,090,000
- Buyer: Noam Ziv - El-Ad National Properties
- Seller: Luis Navas - 7922 East Dr LLC
- Square Footage: 33,600
- Price per Square Foot: $568
- Assumed Mortgage: $4,500,000
This transaction was facilitated by Noam Ziv, representing El-Ad National Properties as the buyer. The seller, Luis Navas, managed the LLC that sold the property. This deal marks El-Ad National Properties' second acquisition in the North Bay Village area, following the seller's earlier success in securing 37 residential units through a Transfer of Development Rights (TDR) approved earlier in the year.
Players
North Bay Village Development Site Market Snapshot
Boundary boundary · Development Site · Sale transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.83%
Cash-on-Cash
-0.24%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93