Investment Analysis
Asking Price
$800K
Wholesaler Price
Est. ARV
$699K
Tap to compare sources
Spread
$-101K
114¢ on the dollar
Rental Income
RentCast
$3,420/mo
Market Rent · Mar 2026
$41,040
Annual Rent
5.1%
Gross Yield
$1.34
Rent / Sqft
$1140
Per Bedroom
Property Details
3beds
2baths
2,560sqft
14,738lot sqft
1940built
TypeMultifamily
Stories1
ExteriorConcrete block
RoofOther
ConstructionConcrete
FlooringVinyl/Resilient
Lot Frontage106 ft · 14,738 sqft (0.34 acres)
Zoning5700:DUPLEXES,GENERAL
SubdivisionMELROSE HGTS 3RD SEC
Deal Highlights
Contact for details
Overview
Contact us for more details about this property.
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
2 closed
1 open
Single family res-clust-zero lot-town
✓ Complete
Apartment building 3-4 units
✓ Complete
Single family res-clust-zero lot-town
✓ Complete
Building - metal awng & shutr
⚠ Open
Show 1 more permits ▾
No Code Violations
1 Open Case
Equity, Debt & Value Allocation
Based on Asking Price
$799,900
Loans $252,506 | LTV 31.6%
Equity $547,394 | ETV 68.4%
1ST MORTGAGE
$252,506
AVAILABLE EQUITY
$547,394
Value Breakdown
$706,536
Land $537,952 | 76.1%
Building $168,584 | 23.9%
Assessed Value '25
$706,536
Annual Tax '25
$10,091.63
Effective Tax Rate
1.43%
Homestead
✗ No