Investment Analysis
Asking Price
$440K
Wholesaler Price
Est. ARV
$540K
Tap to compare sources
Spread
$100K
82¢ on the dollar
Compare ARV Sources
Wholesaler
$580K
Wholesaler's estimate
76¢ on the dollar
Rocket ARV
$553K
99% confidence
80¢ on the dollar
Zillow High
$482K
Zestimate range
91¢ on the dollar
AVM High
$543K
90% confidence
81¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
20822 SW 121st Ave, Miami, FL 33177
3 bed · 2 bath · 1,242 SF · 0.08 mi
$470K
Dec 2025
2
20735 SW 120th Ct, Miami, FL 33177
3 bed · 2 bath · 1,351 SF · 0.2 mi
$540K
Oct 2025
3
11830 SW 208th Ter, Miami, FL 33177
3 bed · 2 bath · 1,301 SF · 0.38 mi
$540K
Oct 2025
Rental Income
RentCast
$3,140/mo
Market Rent · Feb 2026
$37,680
Annual Rent
8.6%
Gross Yield
$2.33
Rent / Sqft
$1047
Per Bedroom
Property Details
3beds
2baths
1,350sqft
5,663lot sqft
1984built
TypeSingle Family
Stories1
ExteriorStucco
Lot Size5,663 sqft (0.13 acres)
Zoning5700:DUPLEXES,GENERAL
SubdivisionOAK PARK SEC 5
PoolNo
Deal Highlights
$140K spread
ARV $580K
$65K repairs
$3,100/mo rent
Overview
SFH 3/2 with 1,350 SF in South Miami. Estimated repairs $65K. Strong ARV of $580,000 offers 24% equity spread. Potential $3,100/mo rent. Wholesaler-vetted deal from Home Venture Investments.
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
Permit History
1 closed
0 open
Single family res-clust-zero lot-town
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$439,900
Loans $17,623 | LTV 4.0%
Equity $422,277 | ETV 96.0%
1ST MORTGAGE
$17,623
AVAILABLE EQUITY
$422,277
Value Breakdown
$352,835
Land $206,460 | 58.5%
Building $146,375 | 41.5%
Assessed Value '24
$352,835
Annual Tax '24
$6,738.03
Effective Tax Rate
1.91%
Homestead
✗ No