Investment Analysis
Asking Price
$1.5M
Wholesaler Price
Est. ARV
$1.9M
Tap to compare sources
Spread
$367K
81¢ on the dollar
Compare ARV Sources
Wholesaler
$2.5M
Wholesaler's estimate
62¢ on the dollar
Rocket ARV
$1.4M
79% confidence
110¢ on the dollar
Zillow High
$2M
Zestimate range
76¢ on the dollar
AVM High
$1.7M
87% confidence
90¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
2316 NE 20th St, Fort Lauderdale, FL 33305
3 bed · 3 bath · 2,394 SF · 0.17 mi
$2.6M
Aug 2025
2
1630 NE 18th Ave, Fort Lauderdale, FL 33305
3 bed · 2 bath · 1,821 SF · 0.41 mi
$1.1M
Jan 2026
3
1725 NE 22 Ter, Fort Lauderdale, FL 33305
5 bed · 3 bath · 2,470 SF · 0.08 mi
$1.3M
Sep 2025
Rental Income
RentCast
$6,050/mo
Market Rent · Feb 2026
$72,600
Annual Rent
4.7%
Gross Yield
$2.93
Rent / Sqft
$2017
Per Bedroom
Property Details
3beds
2baths
2,066sqft
8,580lot sqft
1968built
TypeSingle Family
Stories1
ExteriorStucco
RoofTile · Gable/hip
ConstructionConcrete · Pilings
FlooringConcrete/Cement
Lot Frontage81 ft · 8,580 sqft (0.20 acres)
ZoningRS-8
SubdivisionBAL HARBOUR 40-47 B
ConditionAverage
Deal Highlights
$810K spread
ARV $2.5M
Pool included
$18K/mo rent
Overview
Luxury SFH 3/2 + Pool with 2,066 SF in prime Fort Lauderdale. $150K estimated repairs. Strong ARV of $2,500,000 offers 32% equity spread. High-end rental potential $18K/mo. Premium location opportunity.
Read More ▾ Big Ticket Items & Permit History
Roof
22 yrs
2004 · Tile
Permitted
A/C
Unknown
No records found
Unverified
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
11 closed
0 open
Pour patio slab 10'x 47
$1,900
✓ Complete
Fence barrier 4 chain link fence
$600
✓ Complete
Repl garage dr *void/dupl see 96080333
$1,155
✓ Complete
Replace garage door
$1,700
✓ Complete
Driveway resurface 1"hot rolled asphalt 1600sf ~ ~closed per gfinal
$1,800
✓ Complete
Run gas lines wtr htr dryer future p/h ~hot & cold copper wtr lines-new 3 flue pipe ~above roof line
$707
✓ Complete
Welect wiring for pool hook up
$900
✓ Complete
Pool piping
$700
✓ Complete
Inst heat pump air energy #550
$4,200
✓ Complete
Fence barrier 4 chain link fence
$600
✓ Complete
New pool 13x32/paver deck 601sf ~b-recheck 5/5/03 b-only
$21,000
✓ Complete
Reroof tile 3200 flat 600
$13,200
✓ Complete
Show 9 more permits ▾
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$1,549,900
Loans $305,757 | LTV 19.7%
Equity $1,244,143 | ETV 80.3%
1ST MORTGAGE
$305,757
AVAILABLE EQUITY
$1,244,143
Value Breakdown
$1,294,350
Land $231,660 | 17.9%
Building $1,062,690 | 82.1%
Assessed Value '24
$490,460
Annual Tax '24
$8,727.66
Effective Tax Rate
1.78%
Homestead
✓ Yes