Investment Analysis
Asking Price
$450K
Wholesaler Price
Est. ARV
$488K
Tap to compare sources
Spread
$38K
92¢ on the dollar
Compare ARV Sources
Wholesaler
$548K
Wholesaler's estimate
82¢ on the dollar
Rocket ARV
$548K
79% confidence
82¢ on the dollar
Zillow High
$403K
Zestimate range
112¢ on the dollar
AVM High
$451K
89% confidence
100¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
1310 NW 115th St, Miami, FL 33167
4 bed · 2 bath · 1,371 SF · 0.28 mi
$540K
Jul 2025
2
1007 NW 120th St, North Miami, FL 33168
3 bed · 2 bath · 1,539 SF · 0.28 mi
$529K
Feb 2026
3
1330 NW 122nd St, North Miami, FL 33167
4 bed · 2 bath · 1,687 SF · 0.45 mi
$575K
Jul 2025
Rental Income
RentCast
$3,660/mo
Market Rent · Feb 2026
$43,920
Annual Rent
9.8%
Gross Yield
$2.17
Rent / Sqft
$1220
Per Bedroom
Property Details
3beds
2baths
1,684sqft
4,888lot sqft
1957built
TypeSingle Family
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage52 ft · 4,888 sqft (0.11 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionN SILVER CREST MANORS
PoolNo
Deal Highlights
2024 roof
Renovated K&B
Near turnkey
Financing eligible
Overview
Updated home with 2024 roof plus fully renovated kitchen and bathrooms, with new flooring throughout. Only minor exterior and utility room finish remaining; eligible for financing and strong end-buyer demand.
Read More ▾ Big Ticket Items & Permit History
Roof
2 yrs
2024 roof
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
Building - gravel sbs single pl
✓ Complete
Re-roof
$15,150
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Value Breakdown
$332,128
Land $116,970 | 35.2%
Building $215,158 | 64.8%
Assessed Value '24
$332,128
Annual Tax '24
$6,350.75
Effective Tax Rate
1.91%
Homestead
✗ No