Quick Filter:
1 of 2 properties · ✕ Clear filters · Search: “220 14Th St” — 2 result(s)
1 F
Grade
$425,000💡 🏦 DSCR 25%dn: $-1,537/mo
F
$425,000
220 14Th St, Hollywood
FL
F
27
Cashflow
$-2,229/mo
CoC ROI
-73.5%
Rent Est
$2,704/mo
HUD FMR · GRM 13.1
Cap Rate
2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,694/mo🏦 DSCR 25%dn: $-1,537/mo
🏠
F
27
$425,000
$-2,229
Cash Flow
-73.5%
CoC ROI
2.0%
Cap Rate
$36,392
Cash In
Property Breakdowns
F
27
220 14Th St Single
Hollywood, FL 33051 · 5bd/5.0ba · 3,545sf · Built 2021
$425,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $14,875
Loan Amount: $417,302
Fees / MIP: $7,177
Closing Costs: $12,750
Reserves (3mo): $8,767
Total Cash Needed: $36,392
Monthly Expenses
Mortgage P&I+MIP: $2,922.38
Property Tax: $690.62
Insurance: $472.67
HOA: $0.00
Maint + CapEx: $495.84
Vacancy + Mgmt: $351.49
Total: $4,932.99/mo
Returns
Market Rent (all units): $2,704
Your Rental Income: $2,704
Cashflow: $-2,229/mo
Annual: $-26,751/yr
Cash-on-Cash ROI: -73.5%
Cap Rate: 2.0% · DSCR: 0.24x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,229/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-1,360/mo (vs $-2,229/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,322/mo — saves $908/mo.
👥 Rent by Room
Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-433/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,015/mo
STR vs LTR
-78%
BREAKEVEN OCC
77%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460
FURNITURE SETUP
Furniture: $11,500
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250
🛡
LTR is safer bet
LTR: $-2,229/mo · STR: $-3,015/mo · CoC ROI: -84.4%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,703/mo
RANGE
$2,703 – $2,703
CONFIDENCE
LOW
N/A
Our estimate
$2,703/mo ✅ Inline with market
No comparable rentals found in 33051
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $9,749 | +$29,246 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Decent forced equity (+$22,648)
- • Excellent reno ROI (310%)
- • Negative cashflow ($-2,229/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,229/mo)
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
27
AI Deal Score
27/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillFeed · live
View all →JL
8h ago
📊 ran AI analysis on
DS
7h ago
💾 saved a deal
RB
7h ago
📊 ran AI analysis on
MA
7h ago
👀 viewed a deal in
SK
6h ago
📊 ran AI analysis on
MJ
6h ago
💾 saved a deal
IV
6h ago
📊 ran AI analysis on
JH
5h ago
👀 viewed a deal in
SR
5h ago
📊 ran AI analysis on
CM
5h ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers