Investment Analysis
Asking Price
$340K
Wholesaler Price
Est. ARV
$456K
Tap to compare sources
Spread
$116K
74¢ on the dollar
Compare ARV Sources
Wholesaler
$428K
Wholesaler's estimate
79¢ on the dollar
Rocket ARV
$428K
99% confidence
79¢ on the dollar
AVM High
$513K
86% confidence
66¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
15955 NW 22nd Ct, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.32 mi
$275K
Nov 2025
2
16015 NW 27th Ave, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.2 mi
$395K
Mar 2025
3
16245 NW 22nd Ave, Opa Locka, FL 33054
3 bed · 1 bath · 864 SF · 0.33 mi
$440K
Jul 2025
Rental Income
RentCast
$2,450/mo
Market Rent · Feb 2026
$29,400
Annual Rent
8.6%
Gross Yield
$2.45
Rent / Sqft
$1225
Per Bedroom
Property Details
2beds
1baths
998sqft
9,228lot sqft
1950built
TypeSingle Family
Stories1
ExteriorStucco
ConstructionConcrete
FlooringVinyl/Resilient
Lot Size9,228 sqft (0.21 acres)
PoolNo
Deal Highlights
Good condition
Delivered vacant
Clear title
Oversized lot 9,228 SF
Overview
Miami Gardens SFH in Bunche Park, delivered vacant with clear title and oversized lot.
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
0 closed
1 open
Building - gravel sbs single pl
⚠ Open
No Code Violations
1 Open Case
Equity, Debt & Value Allocation
Based on Asking Price
$340,000
Loans $35,320 | LTV 10.4%
Equity $304,680 | ETV 89.6%
1ST MORTGAGE
$35,320
AVAILABLE EQUITY
$304,680
Value Breakdown
$328,455
Land $191,850 | 58.4%
Building $136,605 | 41.6%
Assessed Value '24
$92,538
Annual Tax '24
$1,920.3
Effective Tax Rate
2.08%
Homestead
✓ Yes