$484,900 Asking Price
5 Beds
2 Baths
1,929 Sqft
Built 1998
CBS
Investment Analysis
Rocket
Asking Price
$485K
Wholesaler Price
Est. ARV
$657K
Tap to compare sources
Spread
$172K
74¢ on the dollar
Compare ARV Sources
Wholesaler
$680K
Wholesaler's estimate
71¢ on the dollar
Rocket ARV
$651K
84% confidence
74¢ on the dollar
Zillow High
$589K
Zestimate range
82¢ on the dollar
AVM High
$708K
92% confidence
68¢ on the dollar
Rocket Confidence84%
Comparable Sales Subject Comps Rocket ARV
1
18030 SW 153rd Ct, Miami, FL 33187
3 bed · 2 bath · 1,400 SF · 0.04 mi
$600K
Nov 2025
2
15325 SW 178th Ter, Miami, FL 33187
4 bed · 2 bath · 1,640 SF · 0.1 mi
$673K
Oct 2025
3
17880 SW 155th Ct, Miami, FL 33187
4 bed · 2 bath · 1,760 SF · 0.23 mi
$680K
Sep 2025
Rental Income
RentCast
$3,610/mo
Market Rent · Feb 2026
$3,270
$3,950
$43,320
Annual Rent
8.9%
Gross Yield
$1.87
Rent / Sqft
$722
Per Bedroom
Property Details
5beds
2baths
1,929sqft
6,100lot sqft
1998built
TypeCBS
Stories1
ExteriorStucco
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Size6,100 sqft (0.14 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionMAJESTIC ESTATES 2ND ADDN
PoolNo
GarageCarport (Unspecified)
Deal Highlights
Master efficiency $1,300/mo Rental ready 5th bed reversible New washer/dryer Good appliances Lien on terrace
Overview

Off-market equity play in solid rental condition. Garage converted to 5th bedroom (reversible). Master has efficiency setup generating $1,300/mo. Impact windows 2021. Roof and A/C older but operational.

Read More ▾
Big Ticket Items & Permit History
Verified
Roof
29 yrs
1997
Permitted
A/C
Unknown
Older, working
Unverified
Impact Windows
5 yrs
2021
Unpermitted
Water Heater
Unknown
Tankless
Unverified
Permit History
6 closed 1 open
Single family res-clust-zero lot-townOct 1997
✓ Complete
Single family res-clust-zero lot-townOct 1997
✓ Complete
Building - building (county)Sep 1997
⚠ Open
Single family res-clust-zero lot-townOct 1997
✓ Complete
Single family res-clust-zero lot-townFeb 1998
✓ Complete
Single family res-clust-zero lot-townNov 1997
✓ Complete
Single family res-clust-zero lot-townNov 1997
✓ Complete
Single family res-clust-zero lot-townDec 2007
✓ Complete
Single family res-clust-zero lot-townFeb 2021
✓ Complete
Show 6 more permits ▾
No Code Violations
1 Open Case
Equity, Debt & Value Allocation
Rocket
Based on Asking Price
$484,900
Loans $244,712 | LTV 50.5% Equity $240,188 | ETV 49.5%
1ST MORTGAGE
$193,310
2ND MORTGAGE
$51,402
AVAILABLE EQUITY
$240,188
Value Breakdown $444,408
Land $211,750 | 47.6% Building $232,658 | 52.4%
Assessed Value '24
$300,391
Annual Tax '24
$7,988.35
Effective Tax Rate
2.66%
Homestead
✓ Yes

Interested in this deal?

Get full details, schedule a walkthrough, or make an offer.

Call Now Get Deal Alerts
No obligation · No spam · Cash buyers only

Quick Numbers

Asking Price$484,900
Rocket ARV$656,956
Spread$172,056
Cents on Dollar74¢
Est. Rent$3,610/mo
Gross Yield8.9%
Annual Tax$7,988
Year Built1998
Call Now Alerts