Investment Analysis
Asking Price
$359K
Wholesaler Price
Est. ARV
$449K
Tap to compare sources
Spread
$90K
80¢ on the dollar
Compare ARV Sources
Wholesaler
$587K
Wholesaler's estimate
61¢ on the dollar
Rocket ARV
$117K
74% confidence
308¢ on the dollar
Zillow High
$464K
Zestimate range
77¢ on the dollar
AVM High
$627K
89% confidence
57¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
2331 NW 31st St, Miami, FL
3 bed · 2 bath · 1,596 SF
$600K
2
1521 NW 31st St, Miami, FL
3 bed · 2 bath · 1,123 SF
$587K
3
3040 NW 21st Ct, Miami, FL
3 bed · 2 bath · 1,519 SF
$580K
Rental Income
RentCast
$3,330/mo
Market Rent · Feb 2026
$39,960
Annual Rent
11.1%
Gross Yield
$2.21
Rent / Sqft
$3330
Per Bedroom
Property Details
1beds
1baths
1,504sqft
6,309lot sqft
1948built
TypeMultifamily
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage55 ft · 6,309 sqft (0.14 acres)
Zoning5700:DUPLEXES,GENERAL
SubdivisionCENTRAL ALLAPATTAH
PoolNo
Deal Highlights
$228K spread
ARV $587K
$7,200/mo rent
Allapattah cash cow
Overview
Massive cash cow in Allapattah—5 main units rentable as-is for $7,200/mo or flip/reconfigure to 4/3 SFH. Zoned T3 O multifamily. Main (1/1 + 3 studios + 2/1), rear detached structures need demolition (unsafe violation, no lien). Strong comps, appointment only.
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
$359,000
Loans $4,300 | LTV 1.2%
Equity $354,700 | ETV 98.8%
1ST MORTGAGE
$4,300
AVAILABLE EQUITY
$354,700
Value Breakdown
$318,671
Land $203,500 | 63.9%
Building $115,171 | 36.1%
Assessed Value '24
$318,671
Annual Tax '24
$6,763.99
Effective Tax Rate
2.12%
Homestead
✗ No