Investment Analysis
Asking Price
$609K
Wholesaler Price
Est. ARV
$772K
Tap to compare sources
Spread
$163K
79¢ on the dollar
Compare ARV Sources
Wholesaler
$784K
Wholesaler's estimate
78¢ on the dollar
Rocket ARV
$784K
89% confidence
78¢ on the dollar
Zillow High
$658K
Zestimate range
93¢ on the dollar
AVM High
$862K
80% confidence
71¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
64 NW 52nd St, Miami, FL 33127
3 bed · 3 bath · 1,601 SF · 0.06 mi
$820K
Nov 2025
2
85 NW 47th Ter, Miami, FL 33127
2 bed · 2 bath · 1,316 SF · 0.32 mi
$830K
Jan 2026
3
136 NW 53rd St, Miami, FL 33127
3 bed · 2 bath · 1,500 SF · 0.07 mi
$703K
Mar 2025
Rental Income
RentCast
$5,170/mo
Market Rent · Feb 2026
$62,040
Annual Rent
10.2%
Gross Yield
$2.93
Rent / Sqft
$1293
Per Bedroom
Property Details
4beds
3baths
1,764sqft
7,200lot sqft
1949built
TypeDuplex
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage50 ft · 7,200 sqft (0.17 acres)
Zoning3900:MULTI-FAM,38-62 U/A
SubdivisionRAILWAY SHOPS ADDN 2ND AMD
PoolNo
Deal Highlights
Contact for details
Overview
Contact us for more details about this property.
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
$609,000
Loans $70,816 | LTV 11.6%
Equity $538,184 | ETV 88.4%
1ST MORTGAGE
$70,816
AVAILABLE EQUITY
$538,184
Value Breakdown
$552,195
Land $468,000 | 84.8%
Building $84,195 | 15.2%
Assessed Value '24
$324,257
Annual Tax '24
$7,251.54
Effective Tax Rate
2.24%
Homestead
✓ Yes