Investment Analysis
Asking Price
$360K
Wholesaler Price
Est. ARV
$337K
Tap to compare sources
Spread
$-23K
107¢ on the dollar
Compare ARV Sources
Wholesaler
$283K
Wholesaler's estimate
127¢ on the dollar
Rocket ARV
$283K
49% confidence
127¢ on the dollar
Zillow High
$439K
Zestimate range
82¢ on the dollar
AVM High
$343K
84% confidence
105¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
15955 NW 22nd Ct, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.4 mi
$275K
Nov 2025
2
2575 NW 155th Ter, Opa Locka, FL 33054
2 bed · 1 bath · 720 SF · 0.4 mi
$265K
Jul 2025
3
1881 NW 157th St, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.3 mi
$310K
Nov 2025
Rental Income
RentCast
$2,350/mo
Market Rent · Feb 2026
$28,200
Annual Rent
7.8%
Gross Yield
$3.26
Rent / Sqft
$1175
Per Bedroom
Property Details
2beds
1baths
720sqft
6,000lot sqft
1950built
TypeCBS
Stories1
ExteriorConcrete block
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage60 ft · 6,000 sqft (0.14 acres)
PoolNo
Deal Highlights
Tenant occupied - cash flow
Double-access lot
No HOA
CBS construction
ARV $283K (49% conf)
Overview
Beautifully maintained 2/1 CBS SFH on rare double-access 6,000 SF lot. No HOA. Tenant occupied for immediate cash flow. ChatARV estimates ARV at $283,333 with 49% confidence (limited comps - area has few renovated sales).
Read More ▾ Big Ticket Items & Permit History
Roof
10 yrs
2016
Permitted
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
Re roof shingle to shingle
$4,500
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Value Breakdown
$218,957
Land $133,607 | 61.0%
Building $85,350 | 39.0%
Assessed Value '24
$218,957
Annual Tax '24
$5,748.76
Effective Tax Rate
2.63%
Homestead
✗ No