Investment Analysis
Asking Price
$365K
Wholesaler Price
Est. ARV
$444K
Tap to compare sources
Spread
$79K
82¢ on the dollar
Compare ARV Sources
Wholesaler
$425K
Wholesaler's estimate
86¢ on the dollar
Rocket ARV
$418K
94% confidence
87¢ on the dollar
Zillow High
$482K
Zestimate range
76¢ on the dollar
AVM High
$450K
88% confidence
81¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
16450 NW 24th Ave, Miami Gardens, FL 33054
3 bed · 1 bath · 720 SF · 0.53 mi
$420K
Oct 2025
2
16015 NW 27th Ave, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.33 mi
$395K
Mar 2025
3
16245 NW 22nd Ave, Miami Gardens, FL 33054
3 bed · 1 bath · 864 SF · 0.78 mi
$440K
Jul 2025
Rental Income
RentCast
$2,800/mo
Market Rent · Feb 2026
$33,600
Annual Rent
9.2%
Gross Yield
$3.43
Rent / Sqft
$933
Per Bedroom
Property Details
3beds
1baths
816sqft
8,064lot sqft
1952built
TypeCBS
Stories1
ExteriorConcrete block
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage76 ft · 8,064 sqft (0.19 acres)
PoolNo
Deal Highlights
Corner lot 8,064 SF
Roof 7 yrs
Central A/C
Vacant, clear title
CBS construction
Overview
Exclusive corner lot CBS SFH in Miami Gardens. Roof 7 years old, central A/C. Vacant with clear title, ready for new owner.
Read More ▾ Big Ticket Items & Permit History
Roof
6 yrs
2020
Permitted
A/C
Unknown
Central A/C
Unverified
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
5 closed
0 open
Miami dade permit closure 1993-243623
✓ Complete
Reroof to addition flat roof also there is gas
$1,000
✓ Complete
Re-inspection fee
✓ Complete
Re-inspection fee
✓ Complete
Re-roof shingle
$4,900
✓ Complete
Single family res-clust-zero lot-town
✓ Complete
Cvn 70-2232205 commercial vehicle
✓ Complete
Show 4 more permits ▾
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$365,000
Loans $55,967 | LTV 15.3%
Equity $309,033 | ETV 84.7%
1ST MORTGAGE
$55,967
AVAILABLE EQUITY
$309,033
Value Breakdown
$287,328
Land $168,471 | 58.6%
Building $118,857 | 41.4%
Assessed Value '24
$100,297
Annual Tax '24
$2,105.66
Effective Tax Rate
2.10%
Homestead
✓ Yes