Investment Analysis
Asking Price
$199K
Wholesaler Price
Est. ARV
$282K
Tap to compare sources
Spread
$83K
71¢ on the dollar
Compare ARV Sources
Wholesaler
$330K
Wholesaler's estimate
60¢ on the dollar
AVM High
$234K
77% confidence
85¢ on the dollar
Rental Income
RentCast
$1,490/mo
Market Rent · Mar 2026
$17,880
Annual Rent
9.0%
Gross Yield
$0.78
Rent / Sqft
$373
Per Bedroom
Property Details
4beds
2baths
1,900sqft
9,583lot sqft
1927built
TypeSingle Family
Stories1
ExteriorWood frame
RoofMetal
ConstructionSteel · Pier
Lot Frontage75 ft · 9,583 sqft (0.22 acres)
SubdivisionBONAIRE HEIGHTS
PoolNo
GarageGarage, Detached
ConditionAverage
Deal Highlights
Contact for details
Overview
Contact us for more details about this property.
Read More ▾ Big Ticket Items & Permit History
Roof
Unknown
Metal
Unverified
A/C
Unknown
No records found
Unverified
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
1 closed
0 open
Replace 1 window size for size
$700
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$199,000
Loans $86,331 | LTV 43.4%
Equity $112,669 | ETV 56.6%
1ST MORTGAGE
$86,331
AVAILABLE EQUITY
$112,669
Value Breakdown
$144,928
Land $35,538 | 24.5%
Building $109,390 | 75.5%
Assessed Value '24
$144,928
Annual Tax '24
$1,961.4
Effective Tax Rate
1.35%
Homestead
✓ Yes