Investment Analysis
Asking Price
$380K
Wholesaler Price
Est. ARV
$423K
Tap to compare sources
Spread
$43K
90¢ on the dollar
Compare ARV Sources
Wholesaler
$475K
Wholesaler's estimate
80¢ on the dollar
Rocket ARV
$461K
84% confidence
82¢ on the dollar
Zillow High
$333K
Zestimate range
114¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
1855 NW 126th St, Miami, FL 33167
3 bed · 1 bath · 1,260 SF · 0.4 mi
$450K
Aug 2025
2
12530 NW 22nd Ave, Miami, FL 33167
3 bed · 1 bath · 1,164 SF · 0.2 mi
$525K
Aug 2025
3
12301 NW 21st Pl, Miami, FL 33167
3 bed · 1 bath · 925 SF · 0.1 mi
$408K
Mar 2025
Rental Income
RentCast
$3,070/mo
Market Rent · Feb 2026
$36,840
Annual Rent
9.7%
Gross Yield
$2.28
Rent / Sqft
$1023
Per Bedroom
Property Details
3beds
1baths
1,345sqft
8,200lot sqft
1952built
TypeCBS
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Size8,200 sqft (0.19 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionREV GOLF PARK SEC 1
Deal Highlights
Estate sale - motivated
Vacant on lockbox
Free & clear
No HOA
CBS, Septic
Fenced lot 8,200 SF
Overview
Delivered vacant, free & clear. Showings on lockbox. Investor special/estate sale (previously listed $400k). Fenced lot with carport/driveway. CBS on septic. No HOA. Rehab potential in Rev Golf Park.
Read More ▾ Big Ticket Items & Permit History
Roof
9 yrs
2017
Unpermitted
A/C
1 yr
2025
Permitted
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
0 closed
0 open
Single family res-clust-zero lot-townReroof
$1,609
✓ Complete
Atf air conditioning change out
✓ Complete
Air conditioning change out
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Value Breakdown
$331,245
Land $213,200 | 64.4%
Building $118,045 | 35.6%
Assessed Value '25
$331,245
Annual Tax '25
$5,972.63
Effective Tax Rate
1.80%
Homestead
✓ Yes