5 of 5 properties · ✕ Clear filters · Search: “32839” — 5 result(s)
3.5% down, great for first-time buyers
Down Payment: $12,058
Loan Amount: $338,260
Fees / MIP: $5,818
Closing Costs: $10,335
Reserves (3mo): $7,107
Total Cash Needed: $29,499
Mortgage P&I+MIP: $2,368.85
Property Tax: $559.81
Insurance: $244.53
HOA: $0.00
Maint + CapEx: $401.91
Vacancy + Mgmt: $372.27
Total: $3,947.39/mo
Market Rent (all units): $2,864
Your Rental Income: $2,864
Cashflow: $-1,084/mo
Annual: $-13,005/yr
Cash-on-Cash ROI: -44.1%
Cap Rate: 4.5% · DSCR: 1.21x
| 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 | $17,423 | +$19,165 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $11,515
Loan Amount: $323,041
Fees / MIP: $5,556
Closing Costs: $9,870
Reserves (3mo): $6,787
Total Cash Needed: $28,172
Mortgage P&I+MIP: $2,262.27
Property Tax: $534.62
Insurance: $154.80
HOA: $0.00
Maint + CapEx: $383.84
Vacancy + Mgmt: $289.74
Total: $3,625.27/mo
Market Rent (all units): $2,229
Your Rental Income: $2,229
Cashflow: $-1,397/mo
Annual: $-16,758/yr
Cash-on-Cash ROI: -59.5%
Cap Rate: 3.2% · DSCR: 0.99x
| 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 | $11,030 | +$12,132 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $21,875
Loan Amount: $613,680
Fees / MIP: $10,555
Closing Costs: $18,750
Reserves (3mo): $12,893
Total Cash Needed: $53,518
Mortgage P&I+MIP: $4,297.62
Property Tax: $1,015.62
Insurance: $374.93
HOA: $0.00
Maint + CapEx: $729.16
Vacancy + Mgmt: $502.40
Total: $6,919.75/mo
Market Rent (all units): $3,865
Your Rental Income: $3,865
Cashflow: $-3,055/mo
Annual: $-36,661/yr
Cash-on-Cash ROI: -68.5%
Cap Rate: 2.4% · DSCR: 0.90x
| 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 | $7,733 | +$23,199 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $17,308
Loan Amount: $485,543
Fees / MIP: $8,351
Closing Costs: $14,835
Reserves (3mo): $10,201
Total Cash Needed: $42,343
Mortgage P&I+MIP: $3,400.28
Property Tax: $803.56
Insurance: $225.07
HOA: $0.00
Maint + CapEx: $576.91
Vacancy + Mgmt: $384.03
Total: $5,389.86/mo
Market Rent (all units): $2,954
Your Rental Income: $2,954
Cashflow: $-2,436/mo
Annual: $-29,229/yr
Cash-on-Cash ROI: -69.0%
Cap Rate: 2.3% · DSCR: 0.87x
| 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 | $16,036 | +$17,640 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $20,646
Loan Amount: $579,215
Fees / MIP: $9,962
Closing Costs: $17,697
Reserves (3mo): $12,169
Total Cash Needed: $50,512
Mortgage P&I+MIP: $4,056.27
Property Tax: $958.59
Insurance: $366.80
HOA: $195.00
Maint + CapEx: $688.21
Vacancy + Mgmt: $491.43
Total: $6,756.31/mo
Market Rent (all units): $3,780
Your Rental Income: $3,780
Cashflow: $-2,976/mo
Annual: $-35,713/yr
Cash-on-Cash ROI: -70.7%
Cap Rate: 2.2% · DSCR: 0.93x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $7,565 | +$22,696 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
| HIGH | Luxury Vinyl Plank (LVP) | $16,506 | +$31,361 | 190% |
SpillDeals v5 · Estimates only — verify before making offers
Download your full deal list as a formatted PDF report — perfect for sharing with partners and lenders.