Investment Analysis
Asking Price
$530K
Wholesaler Price
Est. ARV
$695K
Tap to compare sources
Spread
$165K
76¢ on the dollar
Compare ARV Sources
Wholesaler
$825K
Wholesaler's estimate
64¢ on the dollar
Rocket ARV
$666K
89% confidence
80¢ on the dollar
Zillow High
$588K
Zestimate range
90¢ on the dollar
AVM High
$700K
88% confidence
76¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
165 NW 46th St, Miami, FL 33127
3 bed · 2 bath · 1,202 SF · 0.36 mi
$700K
Nov 2025
2
250 NW 51st St, Miami, FL 33127
2 bed · 1 bath · 1,071 SF · 0.18 mi
$595K
Dec 2025
3
136 NW 53rd St, Miami, FL 33127
3 bed · 2 bath · 1,500 SF · 0.07 mi
$703K
Mar 2025
Rental Income
RentCast
$3,960/mo
Market Rent · Feb 2026
$47,520
Annual Rent
9.0%
Gross Yield
$3.27
Rent / Sqft
$1320
Per Bedroom
Property Details
3beds
2baths
1,212sqft
7,405lot sqft
1949built
TypeSingle Family
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage50 ft · 7,405 sqft (0.17 acres)
Zoning5700:DUPLEXES,GENERAL
SubdivisionRAILWAY SHOPS ADDN 2ND AMD
PoolNo
Deal Highlights
$275K spread
ARV $825K
$50K repairs
$4,500/mo rent
Overview
SFH 3/2 with 1,212 SF in Miami. Estimated repairs $50K. Strong ARV of $825,000 offers 33% equity spread. Potential 9.8% gross rent yield at $4,500/mo. Wholesaler-vetted deal from Home Venture Investments.
Read More ▾ Big Ticket Items & Permit History
Roof
Unknown
No records found
Unverified
A/C
Unknown
No records found
Unverified
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
No permit or code violation data available for this property.
Equity, Debt & Value Allocation
Based on Asking Price
$529,900
Loans $126,782 | LTV 23.9%
Equity $403,118 | ETV 76.1%
1ST MORTGAGE
$124,204
2ND MORTGAGE
$2,578
AVAILABLE EQUITY
$403,118
Value Breakdown
$555,834
Land $453,531 | 81.6%
Building $102,303 | 18.4%
Assessed Value '24
$84,958
Annual Tax '24
$3,175.09
Effective Tax Rate
3.74%
Homestead
✓ Yes