Investment Analysis
Asking Price
$305K
Wholesaler Price
Est. ARV
$346K
Tap to compare sources
Spread
$41K
88¢ on the dollar
Compare ARV Sources
Wholesaler
$341K
Wholesaler's estimate
89¢ on the dollar
Zillow High
$341K
Zestimate range
89¢ on the dollar
AVM High
$355K
90% confidence
86¢ on the dollar
Rental Income
RentCast
$2,330/mo
Market Rent · Feb 2026
$27,960
Annual Rent
9.2%
Gross Yield
$2.03
Rent / Sqft
$1165
Per Bedroom
Property Details
2beds
1baths
1,148sqft
6,795lot sqft
1958built
TypeSingle Family
Stories1
ExteriorStucco
RoofComposition Shingle · Gable/hip
ConstructionConcrete · Slab
FlooringVinyl/Resilient
Lot Frontage73 ft · 6,795 sqft (0.16 acres)
ZoningRS-5C
SubdivisionPINE BEACH ESTATES SEC 2 48-12 B
PoolNo
ConditionAverage
Deal Highlights
Contact for details
Overview
Contact us for more details about this property.
Read More ▾ Big Ticket Items & Permit History
Roof
23 yrs
2003 · Composition shingle
Permitted
A/C
1 yr
2025
Permitted
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
6 closed
0 open
El power to attach digital teleph
$2,400
✓ Complete
RRRF: BLDG-RE-ROOF RESIDENTIAL
$3,500
✓ Complete
Water and sewer h/u
$500
✓ Complete
Psw: plumbing-sewer hook-up; P002: plumbing: sewer hook-up
$400
✓ Complete
Water and sewer h/u
$500
✓ Complete
Electrical
$2,250
✓ Complete
El power to attach digital teleph
$2,400
✓ Complete
Replace air handler and condenser - like for like
✓ Complete
Show 5 more permits ▾
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$305,000
Loans $52,132 | LTV 17.1%
Equity $252,868 | ETV 82.9%
1ST MORTGAGE
$52,132
AVAILABLE EQUITY
$252,868
Value Breakdown
$298,170
Land $13,590 | 4.6%
Building $284,580 | 95.4%
Assessed Value '24
$80,820
Annual Tax '24
$735.75
Effective Tax Rate
0.91%
Homestead
✓ Yes