Quick Filter:
3 of 3 properties · ✕ Clear filters · Search: “32205” — 3 result(s)
1 D · 2 F
Grade
$215,000💡 🏦 DSCR 25%dn: $-163/mo
D
$215,000
2858 Downing St, Jacksonville
FL
D
41
Cashflow
$-460/mo
CoC ROI
-30.0%
Rent Est
$2,032/mo
via RentCast · GRM 8.8
Cap Rate
5.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-243/mo🏦 DSCR 25%dn: $-163/mo
$460,000💡 🏦 DSCR 25%dn: $-1,070/mo
F
$460,000
1067 Cherry St, Jacksonville
FL
F
29
Cashflow
$-1,779/mo
CoC ROI
-54.2%
Rent Est
$3,425/mo
via RentCast · GRM 11.2
Cap Rate
3.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,240/mo🏦 DSCR 25%dn: $-1,070/mo
$379,900💡 🏦 DSCR 25%dn: $-1,057/mo
F
$379,900
1281 Glen Laura Rd, Jacksonville
FL
F
30
Cashflow
$-1,665/mo
CoC ROI
-61.4%
Rent Est
$2,544/mo
via RentCast · GRM 12.4
Cap Rate
3.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,197/mo🏦 DSCR 25%dn: $-1,057/mo
🏠
D
41
$215,000
2858 Downing St
Jacksonville · 3bd/1.0ba · Single
1,080 sf · Built 1926
$-460
Cash Flow
-30.0%
CoC ROI
5.7%
Cap Rate
$18,410
Cash In
🏠
F
29
$460,000
1067 Cherry St
Jacksonville · 5bd/3.0ba · Single
2,338 sf · Built 1941
$-1,779
Cash Flow
-54.2%
CoC ROI
3.6%
Cap Rate
$39,389
Cash In
🏠
F
30
$379,900
1281 Glen Laura Rd
Jacksonville · 3bd/2.5ba · Single
1,539 sf · Built 2023
$-1,665
Cash Flow
-61.4%
CoC ROI
3.0%
Cap Rate
$32,530
Cash In
Property Breakdowns
D
41
2858 Downing St Single
Jacksonville, FL 32205 · 3bd/1.0ba · 1,080sf · Built 1926
$215,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $7,525
Loan Amount: $211,106
Fees / MIP: $3,631
Closing Costs: $6,450
Reserves (3mo): $4,435
Total Cash Needed: $18,410
Monthly Expenses
Mortgage P&I+MIP: $1,478.38
Property Tax: $349.38
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $250.84
Vacancy + Mgmt: $264.21
Total: $2,492.80/mo
Returns
Market Rent (all units): $2,032
Your Rental Income: $2,032
Cashflow: $-460/mo
Annual: $-5,525/yr
Cash-on-Cash ROI: -30.0%
Cap Rate: 5.7% · DSCR: 1.37x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-460/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: $-21/mo (vs $-460/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1/mo — saves $459/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $207/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-938/mo
STR vs LTR
-56%
BREAKEVEN OCC
60%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-460/mo · STR: $-938/mo · CoC ROI: -44.4%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,032/mo
RANGE
$2,032 – $2,032
CONFIDENCE
LOW
N/A
Our estimate
$2,032/mo ✅ Inline with market
No comparable rentals found in 32205
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $10,260 | +$11,286 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$54,258)
- • Excellent reno ROI (168%)
- • Older build (1926) — high value-add potential
- • Negative cashflow ($-460/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-460/mo)
- • Low barrier to entry ($18,410 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
41
AI Deal Score
41/100
⚠️ Borderline
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
1067 Cherry St Single
Jacksonville, FL 32205 · 5bd/3.0ba · 2,338sf · Built 1941
$460,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $16,100
Loan Amount: $451,668
Fees / MIP: $7,768
Closing Costs: $13,800
Reserves (3mo): $9,489
Total Cash Needed: $39,389
Monthly Expenses
Mortgage P&I+MIP: $3,163.05
Property Tax: $747.50
Insurance: $311.73
HOA: $0.00
Maint + CapEx: $536.66
Vacancy + Mgmt: $445.25
Total: $5,204.21/mo
Returns
Market Rent (all units): $3,425
Your Rental Income: $3,425
Cashflow: $-1,779/mo
Annual: $-21,350/yr
Cash-on-Cash ROI: -54.2%
Cap Rate: 3.6% · DSCR: 1.08x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,779/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: $-839/mo (vs $-1,779/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-797/mo — saves $982/mo.
👥 Rent by Room
Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-704/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,087/mo
STR vs LTR
-76%
BREAKEVEN OCC
78%
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: $-1,779/mo · STR: $-3,087/mo · CoC ROI: -82.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,425/mo
RANGE
$3,425 – $3,425
CONFIDENCE
LOW
N/A
Our estimate
$3,425/mo ✅ Inline with market
No comparable rentals found in 32205
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $22,211 | +$24,432 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$81,302)
- • Excellent reno ROI (170%)
- • Older build (1941) — high value-add potential
- • Negative cashflow ($-1,779/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,779/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
30
1281 Glen Laura Rd Single
Jacksonville, FL 32205 · 3bd/2.5ba · 1,539sf · Built 2023
$379,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $13,296
Loan Amount: $373,019
Fees / MIP: $6,416
Closing Costs: $11,397
Reserves (3mo): $7,837
Total Cash Needed: $32,530
Monthly Expenses
Mortgage P&I+MIP: $2,612.27
Property Tax: $617.34
Insurance: $205.20
HOA: $0.00
Maint + CapEx: $443.21
Vacancy + Mgmt: $330.69
Total: $4,208.71/mo
Returns
Market Rent (all units): $2,544
Your Rental Income: $2,544
Cashflow: $-1,665/mo
Annual: $-19,979/yr
Cash-on-Cash ROI: -61.4%
Cap Rate: 3.0% · DSCR: 0.97x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,665/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: $-888/mo (vs $-1,665/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-854/mo — saves $811/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,509/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,417/mo
STR vs LTR
-68%
BREAKEVEN OCC
82%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-1,665/mo · STR: $-2,417/mo · CoC ROI: -80.5%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,543/mo
RANGE
$2,543 – $2,543
CONFIDENCE
LOW
N/A
Our estimate
$2,543/mo ✅ Inline with market
No comparable rentals found in 32205
📍 NEIGHBORHOOD SCORE 🔒 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 | $4,232 | +$12,697 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (321%)
- • Negative cashflow ($-1,665/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,665/mo)
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
30
AI Deal Score
30/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillFeed · live
View all →AG
8d ago
🔔 did something in
AI
14d ago
📤 shared an analysis
JL
19d ago
📊 ran AI analysis on
DS
19d ago
💾 saved a deal
RB
19d ago
📊 ran AI analysis on
MA
19d ago
👀 viewed a deal in
SK
19d ago
📊 ran AI analysis on
MJ
19d ago
💾 saved a deal
IV
19d ago
📊 ran AI analysis on
JH
19d ago
👀 viewed a deal in
SR
19d ago
📊 ran AI analysis on
CM
19d ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers