CashFlowRE
Sign in Sign up
601 SE 37th Pl 🔨 Auction
F Composite 26.49
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +5.6/30.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$5,000

601 SE 37th Pl · Homestead, FL 33034
4 bd · 2.0 ba · 2,340 sqft · SingleFamily public records · 9 Days on market
Built 2007 5,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Foreclosure Auction Ends June 3, 2026 at 9:00 AM EST. Explore this charming 4-bedroom, 2-bath residence set in a peaceful and well-located Homestead community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa Home App.

Key facts

  • 5,000 sq ft lot
  • Built 2007
  • Listed 8 days

Property features AI

Finance

  • Other: Land size: Less than 1/4 acre; Subdivision: Other (999.9); Location side: Bay/Gulf
  • Financial info: Property listed for auction
  • HOA & community: No association fee; Association fee covers: Other; No first right of refusal; Pets: see remarks; Rentals not allowed; No deed restrictions

Exterior

  • Utilities: Utilities: Other — see remarks
  • Home design: Other property type/zoning; Built in 2007; Above flood: No
  • Construction: Other construction
  • Exterior features: No waterfront; No waterview; Dockage: other dockage

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Other appliances (see remarks)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $582,660 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $5k).

Location & tenants

  • Location reads 78/100 on livability (#158 in FL, #2,408 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-.
  • Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-2.9%/yr); 612 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $3,541/mo this rent would consume 90% of the median local household income ($47k/yr) (locally 1516% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k of value loss. Plan a longer hold.
  • Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 174.8% of price; flood insurance adds $152/mo.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→32/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $5,000

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.61%
Cap rate
3.76%
Cash-on-cash
-9.04%
DSCR
0.60
GRM
13.7

CMA / ARV

ARV (on-the-fly)
$582,660
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3517 SE 4th St 0.18mi 4/3.0 2,267 (-3%) 15mo $565,000 $249 70
706 SE 34th Ave 0.31mi 5/2.5 (+1) 2,492 (+6%) 22mo $565,000 $227 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-38.1%
Equity multiple
-0.18×
Total profit
$-192,623
Equity at exit
$86,877
10-year hold
IRR
-80.6%
Equity multiple
-0.96×
Total profit
$-320,524
Equity at exit
$50,378

Cash invested: $163,145 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33034

Home prices YoY
-5.9%
Rents YoY
-2.9%
Active inventory
612
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$3,541 high interval (Pro) →
Mortgage (P&I)
$3,056
Tax est. 1.5%
$728 /mo · $8,740/yr
Insurance
$243
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$0
Vacancy / Maint / Mgmt
$744
Net cashflow
$-1,381

Break-even live

Break-even rent $5,289
Max offer price $382,781
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$145,665
Closing costs
$17,480
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
516 SE 35 Ave Homestead, FL 4.0 3.5 3022 $3,900 $1.29 24d 1 0.18mi
3616 SE 2nd Dr Homestead, FL 5.0 4.0 2742 $4,500 $1.64 24d 1 0.19mi
3616 SE 2nd Dr Homestead, FL 4.0 3.0 2267 $3,500 $1.54 8d 1 0.19mi
709 SE 35 Ave Unit 709 Homestead, FL 4.0 3.5 2954 $3,800 $1.29 19d 1 0.21mi
581 SE 34th Ter Homestead, FL 3.0 2.5 2031 $2,950 $1.45 21d 1 0.24mi
581 SE 34th Ter Homestead, FL 3.0 2.5 2031 $2,950 $1.45 8d 1 0.24mi
191 SE 35 Ave Homestead, FL 5.0 3.0 3196 $4,230 $1.32 15d 1 0.28mi
191 SE 35th Ave Homestead, FL 5.0 3.5 3196 $4,230 $1.32 15d 1 0.28mi
3763 SE 2nd St Homestead, FL 3.0 2.5 1650 $2,600 $1.58 24d 1 0.29mi
422 SE 34th Ter Unit 422 Homestead, FL 5.0 3.0 2916 $4,500 $1.54 24d 1 0.30mi
141 SE 34th Ter Homestead, FL 3.0 2.5 1642 $2,600 $1.58 24d 1 0.38mi
101 NE 37th Pl Homestead, FL 3.0 2.5 1632 $2,800 $1.72 14d 1 0.40mi
3488 NE 1st St Unit 3488 Homestead, FL 3.0 2.5 1876 $3,100 $1.65 24d 1 0.42mi
220 SE 32nd Ter Homestead, FL 4.0 2.0 1762 $3,900 $2.21 24d 1 0.51mi
216 SE 32nd Ter Homestead, FL 3.0 2.0 1581 $3,286 $2.08 16d 1 0.51mi
215 SE 32nd Ave Homestead, FL 4.0 3.0 3058 $3,300 $1.08 24d 1 0.53mi
343 NE 36th Ter Homestead, FL 3.0 2.5 2346 $3,300 $1.41 24d 1 0.55mi
343 NE 36th Ter Homestead, FL 3.0 2.5 2346 $3,600 $1.53 8d 1 0.55mi
657 SE 31st Ave Unit 657 Homestead, FL 4.0 3.0 2058 $5,000 $2.43 15d 1 0.55mi
349 NE 36th Ter Homestead, FL 4.0 2.0 2322 $3,300 $1.42 24d 1 0.56mi
3072 SE 5th Dr Homestead, FL 5.0 2.5 2380 $3,650 $1.53 24d 1 0.58mi
363 NE 35th Ter Homestead, FL 5.0 3.0 2170 $4,100 $1.89 8d 1 0.59mi
354 NE 35th Ave Homestead, FL 4.0 2.5 1762 $4,700 $2.67 24d 1 0.61mi
165 NE 32nd Ter Homestead, FL 3.0 3.0 2336 $3,100 $1.33 24d 1 0.63mi
3641 NE 4th St Homestead, FL 5.0 2.5 2693 $3,600 $1.34 24d 1 0.64mi
174 NE 32nd Ter #174 Homestead, FL 4.0 2.0 2818 $3,150 $1.12 24d 1 0.65mi
379 NE 34th Ave Homestead, FL 5.0 3.0 2170 $3,300 $1.52 22d 1 0.65mi
181 NE 30th Pl Homestead, FL 3.0 2.0 2437 $2,406 $0.99 4d 1 0.76mi
607 NE 35th Ave #607 Homestead, FL 4.0 3.0 2306 $3,000 $1.30 24d 1 0.79mi
575 SE 29th Dr Homestead, FL 4.0 2.0 1765 $2,975 $1.69 24d 1 0.79mi
3143 NE 4th St Homestead, FL 4.0 2.0 1906 $2,686 $1.41 24d 1 0.81mi
608 NE 33rd Ter Unit 608 Homestead, FL 4.0 3.0 2306 $2,800 $1.21 24d 1 0.82mi
649 NE 33rd Ter #649 Homestead, FL 3.0 2.5 1907 $2,800 $1.47 24d 1 0.83mi
709 NE 35th Ave Homestead, FL 4.0 4.0 2954 $4,000 $1.35 22d 1 0.83mi
709 NE 35th Ave Homestead, FL 5.0 3.0 2954 $4,000 $1.35 24d 1 0.83mi
635 SE 28th Ln Homestead, FL 4.0 3.0 2060 $3,000 $1.46 22d 1 0.84mi
758 NE 34th Ave #758 Homestead, FL 4.0 3.0 1907 $3,000 $1.57 19d 1 0.87mi
2849 NE 1st Dr Homestead, FL 5.0 3.0 2058 $3,500 $1.70 24d 1 0.93mi
3760 NE 9th Ct Homestead, FL 5.0 3.0 2070 $2,895 $1.40 24d 1 0.94mi
18835 SW 315th St Unit 18835 Homestead, FL 4.0 3.0 2072 $3,200 $1.54 14d 1 0.95mi

Listing history 9 events

  1. 2026-06-03
    days on market $5,000 Active 9 DOM
  2. 2026-06-02
    days on market $5,000 Active 8 DOM
  3. 2026-06-01
    days on market $5,000 Active 7 DOM
  4. 2026-05-31
    days on market $5,000 Active 6 DOM
  5. 2026-05-25
    listed $5,000 Active
  6. 2026-02-04
    historical
  7. 2025-07-10
    price $474,000
  8. 2025-03-21
    price $475,000
  9. 2025-03-18
    listed $485,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AH · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 32 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,492
− Mortgage interest
−$32,638
− Property taxes
−$8,740
− Insurance
−$4,738
− Repairs & maintenance
−$3,399
− Management
−$3,399
− Depreciation
−$16,950
Taxable loss
−$27,373
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,570
After-tax cash flow
$-10,006/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Miami-Dade
NCES district ID
1200390
Math proficiency
45% ▼ -16.00%
Reading proficiency
54% ▼ -5.00%
Median HH income
$43,928
Composite
41.76/100
National rank
#3397
State rank
#40 of 73 in FL

Livability — Homestead

Score
78/100
State rank
#158
US rank
#2408

Category grades

Amenities B- Commute A+ Cost of living B Crime C+ Employment C- Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homestead, FL
County
Miami-Dade County · 2,697,751 people
City population
191,470
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
23,823
Household income
$47,170
Rent vs Own
64.1% rent · 35.9% own
Severe rent burden
1516.0

Population outlook (Miami-Dade County) Hauer SSP2

Today (2025)
3,126,439 people
By 2030
3,325,765 · +6.4%
By 2040
3,697,561 · +18.3%
By 2050
4,012,134 · +28.3%
By 2075
4,605,612 · +47.3%
By 2100
4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (62%)
Race & ethnicity
Hispanic / Latino 62% Black 28% Two or more races 24% White 8%
Hispanic origin (detail)
Mexican 20% Puerto Rican 5% Cuban 13% Dominican 2%
Common ancestry
Hispanic 4%
Foreign-born
34% · Canada, Dominican Republic, Guatemala
Languages at home
38% English-only · Spanish 56% French/Haitian/Cajun 5%

Political lean MEDSL · Miami-Dade

2024 margin
R (+11.4) · D 43.9% · R 55.4%
2008→2024 swing
-27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
All cycles
2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.64%
Current HPI
521.6856
Rent YoY
▼ -2.85%
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-99.0% since first listed
5 events — show timeline
  • 2026-05-25 Listed $5,000 FLKMLS
  • 2026-02-04 Listing Removed MARMLS
  • 2025-07-10 Price Changed $474,000 MARMLS
  • 2025-03-21 Price Changed $475,000 MARMLS
  • 2025-03-18 Listed $485,000 MARMLS

Property tax history

+9.3%/yr

Latest (2025): $10,778 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…