Investment Analysis
Asking Price
$405K
Wholesaler Price
Est. ARV
$543K
Tap to compare sources
Spread
$138K
75¢ on the dollar
Compare ARV Sources
Wholesaler
$550K
Wholesaler's estimate
74¢ on the dollar
Rocket ARV
$553K
94% confidence
73¢ on the dollar
Zillow High
$472K
Zestimate range
86¢ on the dollar
AVM High
$596K
89% confidence
68¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
73 E 53rd St, Hialeah, FL 33013
3 bed · 2 bath
$568K
2
775 E 8th St, Hialeah, FL 33013
3 bed · 2 bath
$500K
3
646 E 39th St, Hialeah, FL 33013
3 bed · 2 bath · 1,639 SF
$609K
Rental Income
RentCast
$3,210/mo
Market Rent · Feb 2026
$38,520
Annual Rent
9.5%
Gross Yield
$3.21
Rent / Sqft
$1070
Per Bedroom
Property Details
3beds
2baths
1,000sqft
5,250lot sqft
1961built
TypeSingle Family
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage40 ft · 5,250 sqft (0.13 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionHIALEAH 14TH ADDN
PoolNo
Deal Highlights
$145K spread
ARV $550K
$2,800/mo rent
Spacious backyard
Overview
SFH 3/2 with 1,000 SF in booming Hialeah. CBS home built 1961 with spacious backyard on 5,250 SF lot - potential for expansion or pool. Vacant at closing. Strong ARV of $550,000 offers 26% equity spread. Potential $2,800/mo rent yield.
Read More ▾ Big Ticket Items & Permit History
Roof
25 yrs
2001
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
Roofview map:
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$405,000
Loans $80,748 | LTV 19.9%
Equity $324,252 | ETV 80.1%
1ST MORTGAGE
$80,748
AVAILABLE EQUITY
$324,252
Value Breakdown
$348,665
Land $247,149 | 70.9%
Building $101,516 | 29.1%
Assessed Value '24
$348,665
Annual Tax '24
$5,100.98
Effective Tax Rate
1.46%
Homestead
✗ No