Investment Analysis
Asking Price
$445K
Wholesaler Price
Est. ARV
$562K
Tap to compare sources
Spread
$117K
79¢ on the dollar
Compare ARV Sources
Wholesaler
$550K
Wholesaler's estimate
81¢ on the dollar
Rocket ARV
$570K
89% confidence
78¢ on the dollar
Zillow High
$559K
Zestimate range
80¢ on the dollar
AVM High
$569K
88% confidence
78¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
50 NW 68th Ct, Miami, FL 33126
3 bed · 1 bath · 905 SF · 0.4 mi
$570K
Nov 2025
2
7230 NW 5th St, Miami, FL 33126
2 bed · 1 bath · 1,183 SF · 0.1 mi
$550K
Oct 2025
3
250 NW 61st Ave, Miami, FL 33126
3 bed · 2 bath · 1,172 SF · 1.1 mi
$589K
Nov 2025
Rental Income
RentCast
$2,700/mo
Market Rent · Feb 2026
$32,400
Annual Rent
7.3%
Gross Yield
$2.41
Rent / Sqft
$675
Per Bedroom
Property Details
4beds
2baths
1,119sqft
6,250lot sqft
1955built
TypeSFH + Efficiency
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage50 ft · 6,250 sqft (0.14 acres)
ZoningINTERIM-AWAIT SPECIFIC
SubdivisionWINONA PARK 1ST ADDN
PoolNo
Deal Highlights
3/1 + Detached 1/1
Needs rehab
Vacant at closing
6,250 SF lot
Off-market
Overview
Off-market property with 3/1 main house and detached 1/1 efficiency, delivered vacant in Miami. Old roof needs replacement. Features spacious 6,250 SF lot. Rehab opportunity with income potential from efficiency.
Read More ▾ Big Ticket Items & Permit History
Roof
Unknown
Old roof
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
$445,000
Loans $189,935 | LTV 42.7%
Equity $255,065 | ETV 57.3%
1ST MORTGAGE
$189,935
AVAILABLE EQUITY
$255,065
Value Breakdown
$358,180
Land $240,625 | 67.2%
Building $117,555 | 32.8%
Assessed Value '24
$358,180
Annual Tax '24
$6,767.71
Effective Tax Rate
1.89%
Homestead
✗ No