Investment Analysis
Asking Price
$380K
Wholesaler Price
Est. ARV
$449K
Tap to compare sources
Spread
$69K
85¢ on the dollar
Compare ARV Sources
Wholesaler
$475K
Wholesaler's estimate
80¢ on the dollar
Rocket ARV
$449K
99% confidence
85¢ on the dollar
Zillow High
$396K
Zestimate range
96¢ on the dollar
AVM High
$478K
94% confidence
79¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
5404 SW 22nd St, West Park, FL 33023
3 bed · 2 bath · 1,148 SF · 0.58 mi
$436K
Dec 2025
2
5584 Plunkett St, Hollywood, FL 33021
3 bed · 2 bath · 1,300 SF · 0.01 mi
$455K
Apr 2025
3
5291 Flagler St, Hollywood, FL 33021
3 bed · 1 bath · 1,278 SF · 0.17 mi
$455K
Sep 2025
Rental Income
RentCast
$3,480/mo
Market Rent · Feb 2026
$41,760
Annual Rent
11.0%
Gross Yield
$2.68
Rent / Sqft
$1160
Per Bedroom
Property Details
3beds
2baths
1,300sqft
5,495lot sqft
2002built
TypeSingle Family
Stories1
ExteriorStucco
RoofComposition Shingle · Gable/hip
ConstructionConcrete · Slab
FlooringVinyl/Resilient
Lot Frontage51 ft · 5,495 sqft (0.13 acres)
ZoningRS-6
SubdivisionWEST CARVER RANCHES ADD NO 3
PoolNo
ConditionAverage
Deal Highlights
New A/C 2025
Recently repainted
Updated kitchen
Newer W/D
Modern fence + shed
Motivated seller
Overview
Recently repainted inside/out with updated kitchen, 2025 A/C, newer washer/dryer, new modern fence, and backyard shed. Original roof passed recent insurance inspection. Motivated seller—great first home or investment with room to customize.
Read More ▾ Big Ticket Items & Permit History
Roof
24 yrs
2002 · Composition shingle
Permitted
A/C
1 yr
2025
Unpermitted
Impact Windows
24 yrs
2002
Permitted
Water Heater
Unknown
No records found
Unverified
Permit History
12 closed
0 open
Electrical work
$300
✓ Complete
Storm shutters
$1,000
✓ Complete
plumbing work
$3,200
✓ Complete
Roofing - new - composition shingle
$1,800
✓ Complete
Electrical work
$2,500
✓ Complete
Mechanical work
$1,900
✓ Complete
Utility shed-pre-fab
$1,500
✓ Complete
Lawn sprinkler incl pump and well
$1,000
✓ Complete
Sidewalk-city(in r.o.w.)
$350
✓ Complete
Paving
$1,700
✓ Complete
New - residential - single family
$62,868
✓ Complete
Fence-masonry/concrete/pvc - 144x5 pvc fence 24x6 pvc juniper w/2x5x6 single gates
$6,950
✓ Complete
Show 9 more permits ▾
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Based on Asking Price
$380,000
Loans $85,476 | LTV 22.5%
Equity $294,524 | ETV 77.5%
1ST MORTGAGE
$78,531
2ND MORTGAGE
$6,945
AVAILABLE EQUITY
$294,524
Value Breakdown
$437,260
Land $32,970 | 7.5%
Building $404,290 | 92.5%
Assessed Value '24
$241,140
Annual Tax '24
$4,367.57
Effective Tax Rate
1.81%
Homestead
✓ Yes