Quick Filter:
12 of 12 properties · ✕ Clear filters · Search: “33051” — 12 result(s)
1 D · 11 F
Grade
$425,000💡 🏦 DSCR 25%dn: $-433/mo
D
$425,000
220 14Th St, Hollywood
FL
D
40
Cashflow
$-1,013/mo
CoC ROI
-33.4%
Rent Est
$4,102/mo
via RentCast · GRM 8.6
Cap Rate
5.4%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-590/mo🏦 DSCR 25%dn: $-433/mo
$585,000💡 🏦 DSCR 25%dn: $-2,824/mo
F
$585,000
101 11th St, Hollywood
FL
F
18
Cashflow
$-3,898/mo
CoC ROI
-93.4%
Rent Est
$2,192/mo
via RentCast · GRM 22.2
Cap Rate
0.3%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-3,040/mo🏦 DSCR 25%dn: $-2,824/mo
$515,000💡 🏦 DSCR 25%dn: $-2,497/mo
F
$699,000💡 💰 Negotiate: Offer -1% → positive
F
$699,000
1001 W Ocean Dr Unit 2-201, Hollywood
FL
F
18
Cashflow
$-7,035/mo
CoC ROI
-94.1%
Rent Est
$2,664/mo
via RentCast · GRM 21.9
Cap Rate
-4.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-6,231/mo🏦 DSCR 25%dn: $-5,972/mo💰 Negotiate: Offer -1% → positive
$699,000💡 💰 Negotiate: Offer -1% → positive
F
$699,000
1133 W Ocean Dr #7, Hollywood
FL
F
22
Cashflow
$-7,837/mo
CoC ROI
-104.8%
Rent Est
$3,202/mo
via RentCast · GRM 18.2
Cap Rate
-5.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-7,075/mo🏦 DSCR 25%dn: $-6,817/mo💰 Negotiate: Offer -1% → positive
$399,000💡 🏦 DSCR 25%dn: $-2,547/mo
F
$399,999💡 🏦 DSCR 25%dn: $-2,553/mo
F
$529,990💡 🏦 DSCR 25%dn: $-3,387/mo
F
$529,990
201 E Ocean Dr Unit 1-211, Hollywood
FL
F
18
Cashflow
$-4,344/mo
CoC ROI
-114.9%
Rent Est
$2,189/mo
via RentCast · GRM 20.2
Cap Rate
-1.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-3,583/mo🏦 DSCR 25%dn: $-3,387/mo
$565,000💡 🏦 DSCR 25%dn: $-3,664/mo
F
$565,000
201 E Ocean Dr #311, Hollywood
FL
F
18
Cashflow
$-4,693/mo
CoC ROI
-116.4%
Rent Est
$2,233/mo
via RentCast · GRM 21.1
Cap Rate
-1.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-3,873/mo🏦 DSCR 25%dn: $-3,664/mo
$549,000💡 💰 Negotiate: Offer -1% → positive
F
$549,000
601 W Ocean Dr #410, Hollywood
FL
F
22
Cashflow
$-5,207/mo
CoC ROI
-132.9%
Rent Est
$2,376/mo
via RentCast · GRM 19.3
Cap Rate
-3.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,427/mo🏦 DSCR 25%dn: $-4,224/mo💰 Negotiate: Offer -1% → positive
$574,000💡 💰 Negotiate: Offer -1% → positive
F
$574,000
601 W OCEAN Dr Unit 311D, Hollywood
FL
F
22
Cashflow
$-5,642/mo
CoC ROI
-137.8%
Rent Est
$2,407/mo
via RentCast · GRM 19.9
Cap Rate
-3.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,821/mo🏦 DSCR 25%dn: $-4,609/mo💰 Negotiate: Offer -1% → positive
$549,000💡 💰 Negotiate: Offer -1% → positive
F
$549,000
601 W Ocean Dr Unit 105D, Hollywood
FL
F
22
Cashflow
$-5,428/mo
CoC ROI
-138.6%
Rent Est
$2,376/mo
via RentCast · GRM 19.3
Cap Rate
-3.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,648/mo🏦 DSCR 25%dn: $-4,445/mo💰 Negotiate: Offer -1% → positive
🏠
D
40
$425,000
220 14Th St
Hollywood · 5bd/5.0ba · Single
3,545 sf · Built 2021
$-1,013
Cash Flow
-33.4%
CoC ROI
5.4%
Cap Rate
$36,392
Cash In
🏠
F
18
$585,000
101 11th St
Hollywood · 2bd/2.0ba · Single
1,000 sf · Built 2020
$-3,898
Cash Flow
-93.4%
CoC ROI
0.3%
Cap Rate
$50,093
Cash In
🏠
F
18
$515,000
$-3,442
Cash Flow
-93.7%
CoC ROI
0.2%
Cap Rate
$44,099
Cash In
🏘
F
18
$699,000
1001 W Ocean Dr Unit 2-201
Hollywood · 2bd/2.0ba · Single
1,352 sf · Built 1980
$-7,035
Cash Flow
-94.1%
CoC ROI
-4.2%
Cap Rate
$89,737
Cash In
🏠
F
22
$699,000
1133 W Ocean Dr #7
Hollywood · 3bd/3.0ba · Single
1,929 sf · Built 1982
$-7,837
Cash Flow
-104.8%
CoC ROI
-5.6%
Cap Rate
$89,737
Cash In
🏘
F
22
$399,000
$-3,238
Cash Flow
-113.7%
CoC ROI
-1.5%
Cap Rate
$34,166
Cash In
🏘
F
22
$399,999
$-3,246
Cash Flow
-113.7%
CoC ROI
-1.5%
Cap Rate
$34,251
Cash In
🏘
F
18
$529,990
201 E Ocean Dr Unit 1-211
Hollywood · 2bd/2.0ba · Single
994 sf · Built 1975
$-4,344
Cash Flow
-114.9%
CoC ROI
-1.6%
Cap Rate
$45,382
Cash In
🏘
F
18
$565,000
201 E Ocean Dr #311
Hollywood · 2bd/2.0ba · Single
994 sf · Built 1975
$-4,693
Cash Flow
-116.4%
CoC ROI
-1.7%
Cap Rate
$48,380
Cash In
🏠
F
22
$549,000
601 W Ocean Dr #410
Hollywood · 2bd/2.5ba · Single
1,343 sf · Built 1975
$-5,207
Cash Flow
-132.9%
CoC ROI
-3.1%
Cap Rate
$47,010
Cash In
🏠
F
22
$574,000
601 W OCEAN Dr Unit 311D
Hollywood · 2bd/2.5ba · Single
1,343 sf · Built 1975
$-5,642
Cash Flow
-137.8%
CoC ROI
-3.5%
Cap Rate
$49,151
Cash In
🏠
F
22
$549,000
601 W Ocean Dr Unit 105D
Hollywood · 2bd/2.5ba · Single
1,344 sf · Built 1975
$-5,428
Cash Flow
-138.6%
CoC ROI
-3.6%
Cap Rate
$47,010
Cash In
Property Breakdowns
D
40
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: $533.28
Total: $5,114.78/mo
Returns
Market Rent (all units): $4,102
Your Rental Income: $4,102
Cashflow: $-1,013/mo
Annual: $-12,152/yr
Cash-on-Cash ROI: -33.4%
Cap Rate: 5.4% · DSCR: 1.40x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,013/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: $-144/mo (vs $-1,013/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-105/mo — saves $908/mo.
👥 Rent by Room
Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-615/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
-85%
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: $-1,013/mo · STR: $-3,015/mo · CoC ROI: -84.4%
🏠 RENTAL COMPS
AVG MARKET RENT
$4,102/mo
RANGE
$4,102 – $4,102
CONFIDENCE
LOW
N/A
Our estimate
$4,102/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $9,749 | +$29,246 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
LEAN FLIP
Medium Confidence
- • Decent forced equity (+$22,648)
- • Excellent reno ROI (310%)
- • Strong DSCR (1.40x) — comfortably covers debt
- • Decent cap rate (5.4%)
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,013/mo)
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
40
AI Deal Score
40/100
⚠️ Borderline
🏠 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
▶
F
18
101 11th St Single
Hollywood, FL 33051 · 2bd/2.0ba · 1,000sf · Built 2020
$585,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $20,475
Loan Amount: $574,404
Fees / MIP: $9,879
Closing Costs: $17,550
Reserves (3mo): $12,068
Total Cash Needed: $50,093
Monthly Expenses
Mortgage P&I+MIP: $4,022.58
Property Tax: $950.62
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $682.50
Vacancy + Mgmt: $285.02
Total: $6,090.73/mo
Returns
Market Rent (all units): $2,192
Your Rental Income: $2,192
Cashflow: $-3,898/mo
Annual: $-46,779/yr
Cash-on-Cash ROI: -93.4%
Cap Rate: 0.3% · DSCR: 0.55x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,898/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: $-2,702/mo (vs $-3,898/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,649/mo — saves $1,249/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-4,383/mo
STR vs LTR
-73%
BREAKEVEN OCC
100%
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: $-3,898/mo · STR: $-4,383/mo · CoC ROI: -110.9%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,192/mo
RANGE
$2,192 – $2,192
CONFIDENCE
LOW
N/A
Our estimate
$2,192/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $2,750 | +$8,250 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
| HIGH | Landscaping & Curb Appeal | $2,250 | +$9,000 | 400% |
| HIGH | Light Fixture Update | $1,800 | +$3,600 | 200% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (320%)
- • Negative cashflow ($-3,898/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,898/mo)
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
18
AI Deal Score
18/100
❌ Skip
🏠 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
▶
F
18
251 2nd St Single
Hollywood, FL 33051 · 2bd/1.0ba · 750sf · Built 1972
$515,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $18,025
Loan Amount: $505,672
Fees / MIP: $8,697
Closing Costs: $15,450
Reserves (3mo): $10,624
Total Cash Needed: $44,099
Monthly Expenses
Mortgage P&I+MIP: $3,541.24
Property Tax: $836.88
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $600.84
Vacancy + Mgmt: $252.04
Total: $5,380.99/mo
Returns
Market Rent (all units): $1,939
Your Rental Income: $1,939
Cashflow: $-3,442/mo
Annual: $-41,307/yr
Cash-on-Cash ROI: -93.7%
Cap Rate: 0.2% · DSCR: 0.55x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,442/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: $-2,389/mo (vs $-3,442/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,342/mo — saves $1,100/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-3,788/mo
STR vs LTR
-70%
BREAKEVEN OCC
100%
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: $-3,442/mo · STR: $-3,788/mo · CoC ROI: -106.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,938/mo
RANGE
$1,938 – $1,938
CONFIDENCE
LOW
N/A
Our estimate
$1,938/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $7,125 | +$7,838 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$49,308)
- • Excellent reno ROI (168%)
- • Older build (1972) — high value-add potential
- • Negative cashflow ($-3,442/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,442/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
18
AI Deal Score
18/100
❌ Skip
🏠 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
▶
F
18
1001 W Ocean Dr Unit 2-201 Single
Hollywood, FL 33051 · 2bd/2.0ba · 1,352sf · Built 1980
$699,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $55,000
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,970
Reserves (3mo): $13,767
Total Cash Needed: $89,737
Monthly Expenses
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,135.88
Insurance: $180.27
HOA: $2,632.00
Maint + CapEx: $815.50
Vacancy + Mgmt: $346.29
Total: $9,698.82/mo
Returns
Market Rent (all units): $2,664
Your Rental Income: $2,664
Cashflow: $-7,035/mo
Annual: $-84,421/yr
Cash-on-Cash ROI: -94.1%
Cap Rate: -4.2% · DSCR: 0.58x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-7,035/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: $-5,823/mo (vs $-7,035/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-5,760/mo — saves $1,275/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-7,809/mo
STR vs LTR
-80%
BREAKEVEN OCC
100%
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: $-7,035/mo · STR: $-7,809/mo · CoC ROI: -109.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,663/mo
RANGE
$2,663 – $2,663
CONFIDENCE
LOW
N/A
Our estimate
$2,663/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,718 | +$11,154 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$59,441)
- • Excellent reno ROI (180%)
- • Older build (1980) — high value-add potential
- • Negative cashflow ($-7,035/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-7,035/mo)
- • High cash requirement ($89,737)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
18
AI Deal Score
18/100
❌ Skip
🏠 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
▶
F
22
1133 W Ocean Dr #7 Single
Hollywood, FL 33051 · 3bd/3.0ba · 1,929sf · Built 1982
$699,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $55,000
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,970
Reserves (3mo): $13,767
Total Cash Needed: $89,737
Monthly Expenses
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,135.88
Insurance: $257.20
HOA: $3,825.00
Maint + CapEx: $815.50
Vacancy + Mgmt: $416.26
Total: $11,038.72/mo
Returns
Market Rent (all units): $3,202
Your Rental Income: $3,202
Cashflow: $-7,837/mo
Annual: $-94,041/yr
Cash-on-Cash ROI: -104.8%
Cap Rate: -5.6% · DSCR: 0.70x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-7,837/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: $-6,625/mo (vs $-7,837/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-6,561/mo — saves $1,275/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-8,810/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
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: $-7,837/mo · STR: $-8,810/mo · CoC ROI: -121.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,201/mo
RANGE
$3,201 – $3,201
CONFIDENCE
LOW
N/A
Our estimate
$3,201/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $5,305 | +$15,914 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$71,635)
- • Excellent reno ROI (183%)
- • Older build (1982) — high value-add potential
- • Negative cashflow ($-7,837/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-7,837/mo)
- • High cash requirement ($89,737)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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
▶
F
22
1101 W Ocean Dr #32 Single
Hollywood, FL 33051 · 2bd/2.0ba · 990sf · Built 1973
$399,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $13,965
Loan Amount: $391,773
Fees / MIP: $6,738
Closing Costs: $11,970
Reserves (3mo): $8,231
Total Cash Needed: $34,166
Monthly Expenses
Mortgage P&I+MIP: $2,743.60
Property Tax: $648.38
Insurance: $150.00
HOA: $990.00
Maint + CapEx: $465.50
Vacancy + Mgmt: $262.94
Total: $5,260.42/mo
Returns
Market Rent (all units): $2,023
Your Rental Income: $2,023
Cashflow: $-3,238/mo
Annual: $-38,853/yr
Cash-on-Cash ROI: -113.7%
Cap Rate: -1.5% · DSCR: 0.74x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,238/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: $-2,422/mo (vs $-3,238/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,386/mo — saves $852/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-3,792/mo
STR vs LTR
-71%
BREAKEVEN OCC
100%
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: $-3,238/mo · STR: $-3,792/mo · CoC ROI: -128.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,022/mo
RANGE
$2,022 – $2,022
CONFIDENCE
LOW
N/A
Our estimate
$2,022/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $9,405 | +$10,346 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$56,995)
- • Excellent reno ROI (168%)
- • Older build (1973) — high value-add potential
- • Negative cashflow ($-3,238/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,238/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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
▶
F
22
1101 W Ocean Dr #24 Single
Hollywood, FL 33051 · 2bd/2.0ba · 990sf · Built 1973
$399,999
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $14,000
Loan Amount: $392,754
Fees / MIP: $6,755
Closing Costs: $12,000
Reserves (3mo): $8,251
Total Cash Needed: $34,251
Monthly Expenses
Mortgage P&I+MIP: $2,750.48
Property Tax: $650.00
Insurance: $150.00
HOA: $990.00
Maint + CapEx: $466.66
Vacancy + Mgmt: $263.11
Total: $5,270.25/mo
Returns
Market Rent (all units): $2,024
Your Rental Income: $2,024
Cashflow: $-3,246/mo
Annual: $-38,956/yr
Cash-on-Cash ROI: -113.7%
Cap Rate: -1.5% · DSCR: 0.74x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,246/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: $-2,428/mo (vs $-3,246/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,392/mo — saves $854/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-3,801/mo
STR vs LTR
-71%
BREAKEVEN OCC
100%
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: $-3,246/mo · STR: $-3,801/mo · CoC ROI: -128.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,023/mo
RANGE
$2,023 – $2,023
CONFIDENCE
LOW
N/A
Our estimate
$2,023/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $9,405 | +$10,346 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$56,995)
- • Excellent reno ROI (168%)
- • Older build (1973) — high value-add potential
- • Negative cashflow ($-3,246/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,246/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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
▶
F
18
201 E Ocean Dr Unit 1-211 Single
Hollywood, FL 33051 · 2bd/2.0ba · 994sf · Built 1975
$529,990
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $18,550
Loan Amount: $520,391
Fees / MIP: $8,950
Closing Costs: $15,900
Reserves (3mo): $10,933
Total Cash Needed: $45,382
Monthly Expenses
Mortgage P&I+MIP: $3,644.32
Property Tax: $861.23
Insurance: $150.00
HOA: $975.00
Maint + CapEx: $618.32
Vacancy + Mgmt: $284.62
Total: $6,533.49/mo
Returns
Market Rent (all units): $2,189
Your Rental Income: $2,189
Cashflow: $-4,344/mo
Annual: $-52,130/yr
Cash-on-Cash ROI: -114.9%
Cap Rate: -1.6% · DSCR: 0.60x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-4,344/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: $-3,260/mo (vs $-4,344/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-3,212/mo — saves $1,132/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-4,891/mo
STR vs LTR
-73%
BREAKEVEN OCC
100%
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: $-4,344/mo · STR: $-4,891/mo · CoC ROI: -133.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,189/mo
RANGE
$2,189 – $2,189
CONFIDENCE
LOW
N/A
Our estimate
$2,189/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $9,443 | +$10,387 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$57,055)
- • Excellent reno ROI (168%)
- • Older build (1975) — high value-add potential
- • Negative cashflow ($-4,344/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-4,344/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
18
AI Deal Score
18/100
❌ Skip
🏠 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
▶
F
18
201 E Ocean Dr #311 Single
Hollywood, FL 33051 · 2bd/2.0ba · 994sf · Built 1975
$565,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $19,775
Loan Amount: $554,766
Fees / MIP: $9,541
Closing Costs: $16,950
Reserves (3mo): $11,655
Total Cash Needed: $48,380
Monthly Expenses
Mortgage P&I+MIP: $3,885.05
Property Tax: $918.12
Insurance: $150.00
HOA: $1,023.00
Maint + CapEx: $659.16
Vacancy + Mgmt: $290.30
Total: $6,925.64/mo
Returns
Market Rent (all units): $2,233
Your Rental Income: $2,233
Cashflow: $-4,693/mo
Annual: $-56,311/yr
Cash-on-Cash ROI: -116.4%
Cap Rate: -1.7% · DSCR: 0.57x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-4,693/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: $-3,537/mo (vs $-4,693/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-3,486/mo — saves $1,207/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-5,236/mo
STR vs LTR
-74%
BREAKEVEN OCC
100%
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: $-4,693/mo · STR: $-5,236/mo · CoC ROI: -136.2%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,233/mo
RANGE
$2,233 – $2,233
CONFIDENCE
LOW
N/A
Our estimate
$2,233/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $9,443 | +$10,387 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$57,055)
- • Excellent reno ROI (168%)
- • Older build (1975) — high value-add potential
- • Negative cashflow ($-4,693/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-4,693/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
18
AI Deal Score
18/100
❌ Skip
🏠 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
▶
F
22
601 W Ocean Dr #410 Single
Hollywood, FL 33051 · 2bd/2.5ba · 1,343sf · Built 1975
$549,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $19,215
Loan Amount: $539,056
Fees / MIP: $9,271
Closing Costs: $16,470
Reserves (3mo): $11,325
Total Cash Needed: $47,010
Monthly Expenses
Mortgage P&I+MIP: $3,775.04
Property Tax: $892.12
Insurance: $179.07
HOA: $1,787.00
Maint + CapEx: $640.50
Vacancy + Mgmt: $308.83
Total: $7,582.56/mo
Returns
Market Rent (all units): $2,376
Your Rental Income: $2,376
Cashflow: $-5,207/mo
Annual: $-62,484/yr
Cash-on-Cash ROI: -132.9%
Cap Rate: -3.1% · DSCR: 0.63x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,207/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: $-4,084/mo (vs $-5,207/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,034/mo — saves $1,172/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-5,905/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
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: $-5,207/mo · STR: $-5,905/mo · CoC ROI: -157.2%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,375/mo
RANGE
$2,375 – $2,375
CONFIDENCE
LOW
N/A
Our estimate
$2,375/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $12,758 | +$14,034 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$62,290)
- • Excellent reno ROI (169%)
- • Older build (1975) — high value-add potential
- • Negative cashflow ($-5,207/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-5,207/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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
▶
F
22
601 W OCEAN Dr Unit 311D Single
Hollywood, FL 33051 · 2bd/2.5ba · 1,343sf · Built 1975
$574,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $20,090
Loan Amount: $563,603
Fees / MIP: $9,693
Closing Costs: $17,220
Reserves (3mo): $11,841
Total Cash Needed: $49,151
Monthly Expenses
Mortgage P&I+MIP: $3,946.94
Property Tax: $932.75
Insurance: $179.07
HOA: $2,008.00
Maint + CapEx: $669.66
Vacancy + Mgmt: $312.89
Total: $8,049.31/mo
Returns
Market Rent (all units): $2,407
Your Rental Income: $2,407
Cashflow: $-5,642/mo
Annual: $-67,710/yr
Cash-on-Cash ROI: -137.8%
Cap Rate: -3.5% · DSCR: 0.61x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,642/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: $-4,469/mo (vs $-5,642/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,417/mo — saves $1,226/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-6,339/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
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: $-5,642/mo · STR: $-6,339/mo · CoC ROI: -162.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,406/mo
RANGE
$2,406 – $2,406
CONFIDENCE
LOW
N/A
Our estimate
$2,406/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $12,758 | +$14,034 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$62,290)
- • Excellent reno ROI (169%)
- • Older build (1975) — high value-add potential
- • Negative cashflow ($-5,642/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-5,642/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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
▶
F
22
601 W Ocean Dr Unit 105D Single
Hollywood, FL 33051 · 2bd/2.5ba · 1,344sf · Built 1975
$549,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $19,215
Loan Amount: $539,056
Fees / MIP: $9,271
Closing Costs: $16,470
Reserves (3mo): $11,325
Total Cash Needed: $47,010
Monthly Expenses
Mortgage P&I+MIP: $3,775.04
Property Tax: $892.12
Insurance: $179.20
HOA: $2,008.00
Maint + CapEx: $640.50
Vacancy + Mgmt: $308.91
Total: $7,803.78/mo
Returns
Market Rent (all units): $2,376
Your Rental Income: $2,376
Cashflow: $-5,428/mo
Annual: $-65,130/yr
Cash-on-Cash ROI: -138.6%
Cap Rate: -3.6% · DSCR: 0.63x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,428/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: $-4,305/mo (vs $-5,428/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,255/mo — saves $1,173/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-6,126/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
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: $-5,428/mo · STR: $-6,126/mo · CoC ROI: -163.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,376/mo
RANGE
$2,376 – $2,376
CONFIDENCE
LOW
N/A
Our estimate
$2,376/mo ✅ Inline with market
No comparable rentals found in 33051
📍 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 | $12,768 | +$14,045 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$62,305)
- • Excellent reno ROI (169%)
- • Older build (1975) — high value-add potential
- • Negative cashflow ($-5,428/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-5,428/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
22
AI Deal Score
22/100
❌ Skip
🏠 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 →AG
10d ago
🔔 did something in
AI
15d ago
📤 shared an analysis
JL
20d ago
📊 ran AI analysis on
DS
20d ago
💾 saved a deal
RB
20d ago
📊 ran AI analysis on
MA
20d ago
👀 viewed a deal in
SK
20d ago
📊 ran AI analysis on
MJ
20d ago
💾 saved a deal
IV
20d ago
📊 ran AI analysis on
JH
20d ago
👀 viewed a deal in
SR
20d ago
📊 ran AI analysis on
CM
20d ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers