Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “32246” — 2 result(s)
1 D · 1 F
Grade
$550,000💡 🏦 DSCR 25%dn: $-1,929/mo
F
$550,000
12898 Winged Elm Dr E, Jacksonville
FL
F
31
Cashflow
$-2,833/mo
CoC ROI
-72.2%
Rent Est
$3,387/mo
via RentCast · GRM 13.5
Cap Rate
2.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,133/mo🏦 DSCR 25%dn: $-1,929/mo
$249,000💡 🏦 DSCR 25%dn: $-994/mo
D
$249,000
10435 Mid Town Pkwy #113, Jacksonville
FL
D
29
Cashflow
$-1,368/mo
CoC ROI
-77.0%
Rent Est
$1,976/mo
via RentCast · GRM 10.5
Cap Rate
1.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,086/mo🏦 DSCR 25%dn: $-994/mo
🏠
F
31
$550,000
12898 Winged Elm Dr E
Jacksonville · 4bd/2.0ba · Single
2,235 sf · Built 1995
$-2,833
Cash Flow
-72.2%
CoC ROI
2.1%
Cap Rate
$47,096
Cash In
🏘
D
29
$249,000
10435 Mid Town Pkwy #113
Jacksonville · 2bd/2.0ba · Single
1,181 sf · Built 2006
$-1,368
Cash Flow
-77.0%
CoC ROI
1.7%
Cap Rate
$21,322
Cash In
Property Breakdowns
F
31
12898 Winged Elm Dr E Single
Jacksonville, FL 32246 · 4bd/2.0ba · 2,235sf · Built 1995
$550,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $19,250
Loan Amount: $540,038
Fees / MIP: $9,288
Closing Costs: $16,500
Reserves (3mo): $11,346
Total Cash Needed: $47,096
Monthly Expenses
Mortgage P&I+MIP: $3,781.91
Property Tax: $893.75
Insurance: $298.00
HOA: $165.00
Maint + CapEx: $641.66
Vacancy + Mgmt: $440.34
Total: $6,220.67/mo
Returns
Market Rent (all units): $3,387
Your Rental Income: $3,387
Cashflow: $-2,833/mo
Annual: $-34,001/yr
Cash-on-Cash ROI: -72.2%
Cap Rate: 2.1% · DSCR: 0.90x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,833/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: $-1,709/mo (vs $-2,833/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,659/mo — saves $1,175/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,621/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,798/mo
STR vs LTR
-69%
BREAKEVEN OCC
86%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
FURNITURE SETUP
Furniture: $9,700
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-2,833/mo · STR: $-3,798/mo · CoC ROI: -92.9%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,387/mo
RANGE
$3,387 – $3,387
CONFIDENCE
LOW
N/A
Our estimate
$3,387/mo ✅ Inline with market
No comparable rentals found in 32246
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,146 | +$18,439 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$70,947)
- • Excellent reno ROI (195%)
- • Aging property (1995) — renovation upside
- • Negative cashflow ($-2,833/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,833/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
31
AI Deal Score
31/100
🔴 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
▶
D
29
10435 Mid Town Pkwy #113 Single
Jacksonville, FL 32246 · 2bd/2.0ba · 1,181sf · Built 2006
$249,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $8,715
Loan Amount: $244,490
Fees / MIP: $4,205
Closing Costs: $7,470
Reserves (3mo): $5,137
Total Cash Needed: $21,322
Monthly Expenses
Mortgage P&I+MIP: $1,712.17
Property Tax: $404.62
Insurance: $157.47
HOA: $522.00
Maint + CapEx: $290.50
Vacancy + Mgmt: $256.82
Total: $3,343.58/mo
Returns
Market Rent (all units): $1,976
Your Rental Income: $1,976
Cashflow: $-1,368/mo
Annual: $-16,417/yr
Cash-on-Cash ROI: -77.0%
Cap Rate: 1.7% · DSCR: 1.15x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,368/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: $-859/mo (vs $-1,368/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-836/mo — saves $532/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-2,060/mo
STR vs LTR
-71%
BREAKEVEN OCC
90%
STR EXPENSES BREAKDOWN
Platform fees: $87
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
FURNITURE SETUP
Furniture: $6,100
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
🛡
LTR is safer bet
LTR: $-1,368/mo · STR: $-2,060/mo · CoC ROI: -96.6%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,975/mo
RANGE
$1,975 – $1,975
CONFIDENCE
LOW
N/A
Our estimate
$1,975/mo ✅ Inline with market
No comparable rentals found in 32246
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,248 | +$9,743 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$49,398)
- • Excellent reno ROI (195%)
- • Negative cashflow ($-1,368/mo) — poor rental hold
- • Low cap rate area — better flip than hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-1,368/mo)
- • Low barrier to entry ($21,322 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
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
▶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