Investment Analysis
Asking Price
$330K
Wholesaler Price
Est. ARV
$388K
Tap to compare sources
Spread
$58K
85¢ on the dollar
Compare ARV Sources
Wholesaler
$480K
Wholesaler's estimate
69¢ on the dollar
Rocket ARV
$415K
94% confidence
79¢ on the dollar
Zillow High
$310K
Zestimate range
106¢ on the dollar
AVM High
$346K
85% confidence
95¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
1770 NW 51st Ter, Miami, FL 33142
3 bed · 2 bath · 1,152 SF · 0.2 mi
$380K
Nov 2025
2
1730 NW 58th St, Miami, FL 33142
3 bed · 2 bath · 1,120 SF · 0.2 mi
$450K
Nov 2025
3
5701 NW 21st Ave, Miami, FL 33142
3 bed · 2 bath · 852 SF · 0.26 mi
$415K
Dec 2025
Rental Income
RentCast
$2,880/mo
Market Rent · Feb 2026
$34,560
Annual Rent
10.5%
Gross Yield
$2.78
Rent / Sqft
$960
Per Bedroom
Property Details
3beds
1baths
1,035sqft
10,500lot sqft
1948built
TypeSingle Family
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage100 ft · 10,500 sqft (0.24 acres)
Zoning5700:DUPLEXES,GENERAL
SubdivisionFLORAL PARK 1ST AMD PLAT
PoolNo
GarageCarport (Unspecified)
Deal Highlights
$135K spread
ARV $480K
$60K repairs
$3,000/mo rent
Overview
SFH 3/1 with 1,035 SF in Miami. Estimated repairs $60K. Strong ARV of $480,000 offers 28% equity spread. Potential 10.4% gross rent yield at $3,000/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
$329,900
Loans $89,413 | LTV 27.1%
Equity $240,487 | ETV 72.9%
1ST MORTGAGE
$89,413
AVAILABLE EQUITY
$240,487
Value Breakdown
$504,386
Land $388,520 | 77.0%
Building $115,866 | 23.0%
Assessed Value '24
$63,279
Annual Tax '24
$614.89
Effective Tax Rate
0.97%
Homestead
✓ Yes