Investment Analysis
Asking Price
$515K
Wholesaler Price
Est. ARV
$826K
Tap to compare sources
Spread
$311K
62¢ on the dollar
Compare ARV Sources
Wholesaler
$1.1M
Wholesaler's estimate
49¢ on the dollar
Rocket ARV
$827K
89% confidence
62¢ on the dollar
Zillow High
$603K
Zestimate range
85¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
2916-2918 SW 3rd St, Miami, FL 33135
5 bed · 3 bath
$835K
Nov 2025
2
1744 NW 4th St, Miami, FL 33125
5 bed · 3 bath
$680K
Aug 2025
3
511 SW 15th Ave, Miami, FL 33135
4 bed · 3 bath
$965K
Apr 2025
Rental Income
RentCast
$2,040/mo
Market Rent · Feb 2026
$24,480
Annual Rent
4.8%
Gross Yield
$0.77
Rent / Sqft
$340
Per Bedroom
Property Details
6beds
4baths
2,637sqft
3,750lot sqft
1929built
TypeMultifamily
Stories1
ExteriorConcrete block/stucco
ConstructionCustom
FlooringVinyl/Resilient
Lot Frontage37 ft · 3,750 sqft (0.09 acres)
PoolNo
Deal Highlights
$535K spread
ARV $1.05M
Triplex - 3 units
3 electric meters
Overview
Triplex in Miami with three separately metered units (3/2 + 2/1 + 1/1). 2,637 SF total living area on 3,750 SF lot. Strong appraised value of $1,050,000 offers 51% equity spread. Clean title, all units vacant at closing. Ideal for value-add or rental stabilization.
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
Permit History
2 closed
0 open
Sewer capping
$500
✓ Complete
Demolition - total
$12,000
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Value Breakdown
$511,677
Land $375,000 | 73.3%
Building $136,677 | 26.7%
Assessed Value '24
$511,677
Annual Tax '24
$11,390.53
Effective Tax Rate
2.23%
Homestead
✗ No