Investment Analysis
Asking Price
$380K
Wholesaler Price
Est. ARV
$496K
Tap to compare sources
Spread
$116K
77¢ on the dollar
Compare ARV Sources
Wholesaler
$487K
Wholesaler's estimate
78¢ on the dollar
Rocket ARV
$487K
99% confidence
78¢ on the dollar
Zillow High
$415K
Zestimate range
92¢ on the dollar
AVM High
$598K
76% confidence
64¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
2489 NW 60th St, Miami, FL 33142
4 bed · 2 bath · 1,428 SF · 0.15 mi
$490K
Sep 2025
2
2758 NW 57th St, Miami, FL 33142
3 bed · 2 bath · 1,508 SF · 0.4 mi
$490K
Jul 2025
3
2120 NW 57th St, Miami, FL 33142
3 bed · 2 bath · 1,450 SF · 0.34 mi
$480K
Mar 2025
Rental Income
RentCast
$3,300/mo
Market Rent · Feb 2026
$39,600
Annual Rent
10.4%
Gross Yield
$1.90
Rent / Sqft
$1100
Per Bedroom
Property Details
3beds
1baths
1,734sqft
5,619lot sqft
1940built
TypeSingle Family
Stories1
ExteriorConcrete block
RoofOther
ConstructionCustom
FlooringVinyl/Resilient
Lot Frontage40 ft · 5,619 sqft (0.13 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionHOMEVILLE
PoolNo
Deal Highlights
Vacant starting Feb 1
No HOA
1940 build
Overview
Off-market 3/1 in Miami. Vacant starting February 1st, drive-by only until then. No HOA. Strong rental neighborhood.
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
$380,000
Loans $208,619 | LTV 54.9%
Equity $171,381 | ETV 45.1%
1ST MORTGAGE
$208,619
AVAILABLE EQUITY
$171,381
Value Breakdown
$353,206
Land $187,542 | 53.1%
Building $165,664 | 46.9%
Assessed Value '24
$67,775
Annual Tax '24
$1,010.98
Effective Tax Rate
1.49%
Homestead
✓ Yes