Investment Analysis
Asking Price
$500K
Wholesaler Price
Est. ARV
$662K
Tap to compare sources
Spread
$162K
75¢ on the dollar
Compare ARV Sources
Wholesaler
$663K
Wholesaler's estimate
75¢ on the dollar
Zillow High
$663K
Zestimate range
75¢ on the dollar
AVM High
$660K
90% confidence
76¢ on the dollar
Rental Income
RentCast
$3,800/mo
Market Rent · Feb 2026
$45,600
Annual Rent
9.1%
Gross Yield
$1.93
Rent / Sqft
$950
Per Bedroom
Property Details
4beds
2baths
1,965sqft
7,405lot sqft
1958built
TypeSingle Family
Stories1
ExteriorStucco
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Size7,405 sqft (0.17 acres)
Zoning0100:SINGLE FAM,GENERAL
SubdivisionBELL GDNS
Deal Highlights
Contact for details
Overview
Contact us for more details about this property.
Read More ▾ Big Ticket Items & Permit History
Roof
11 yrs
2015
Permitted
A/C
6 yrs
2020
Permitted
Impact Windows
5 yrs
2021
Permitted
Water Heater
Unknown
No records found
Unverified
Permit History
6 closed
0 open
Reroof shingle and flat
$107,021
✓ Complete
Air conditioning changeout 4 ton system
$4,900
✓ Complete
Replace wiring for air conditioning air handler
$450
✓ Complete
Air conditioning changeout 4 ton system
✓ Complete
Miami dade permit closure #2003-08-1994 and #1992-06-7447
✓ Complete
Vehicle permit(boat) hbag22 seaera 1999 white
✓ Complete
Dura fence
$4,500
✓ Complete
Replacing 12 windows & 2 doors w impact size for size
$16,192
✓ Complete
Show 5 more permits ▾
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$500,000
Loans $219,474 | LTV 43.9%
Equity $280,526 | ETV 56.1%
1ST MORTGAGE
$91,702
2ND MORTGAGE
$127,772
AVAILABLE EQUITY
$280,526
Value Breakdown
$380,176
Land $172,500 | 45.4%
Building $207,676 | 54.6%
Assessed Value '25
$380,176
Annual Tax '25
$9,718.54
Effective Tax Rate
2.56%
Homestead
✓ Yes