Investment Analysis
Asking Price
$410K
Wholesaler Price
Est. ARV
$546K
Tap to compare sources
Spread
$136K
75¢ on the dollar
Compare ARV Sources
Wholesaler
$500K
Wholesaler's estimate
82¢ on the dollar
Rocket ARV
$572K
99% confidence
72¢ on the dollar
Zillow High
$460K
Zestimate range
89¢ on the dollar
AVM High
$653K
85% confidence
63¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
196 NW 13 Ct, Florida City, FL 33034
5 bed · 4 bath · 0.08 mi
$570K
Mar 2025
2
1354 NW 2nd Ter, Florida City, FL 33034
5 bed · 3 bath · 0.03 mi
$570K
Mar 2025
3
1334 NW 2nd Ter, Florida City, FL 33034
5 bed · 3 bath · 0.03 mi
$575K
Mar 2025
Rental Income
RentCast
$3,540/mo
Market Rent · Feb 2026
$42,480
Annual Rent
10.4%
Gross Yield
$1.86
Rent / Sqft
$708
Per Bedroom
Property Details
5beds
4.5baths
1,902sqft
3,031lot sqft
2022built
TypeSingle Family
Stories2
ExteriorStucco
Lot Size3,031 sqft (0.07 acres)
Zoning9000:AGRICULTURE
SubdivisionAURORA SUBDIVISION
Deal Highlights
Nearly new 2022 build
5/4.5 - 2 story
Jacuzzi
Low HOA $70/mo
No rental restrictions
Vacant at closing
Overview
Nearly new 2-story 5/4.5 single family built 2022 with jacuzzi. Low HOA $70/mo with no rental restrictions. Vacant at closing—ideal slap-and-list flip or strong buy-and-hold rental.
Read More ▾ Big Ticket Items & Permit History
Roof
4 yrs
2022 build
Unpermitted
A/C
4 yrs
2022 build
Unpermitted
Impact Windows
Unknown
No records found
Unverified
Water Heater
4 yrs
2022 build
Unpermitted
No permit or code violation data available for this property.
Equity, Debt & Value Allocation
Based on Asking Price
$409,900
Loans $393,245 | LTV 95.9%
Equity $16,655 | ETV 4.1%
1ST MORTGAGE
$393,245
AVAILABLE EQUITY
$16,655
Value Breakdown
$387,874
Land $81,837 | 21.1%
Building $306,037 | 78.9%
Assessed Value '24
$387,874
Annual Tax '24
$8,919.48
Effective Tax Rate
2.30%
Homestead
✗ No