Quick Filter:
3 of 3 properties · ✕ Clear filters · Search: “33612” — 3 result(s)
1 D · 2 F
Grade
$250,000💡 🏦 DSCR 25%dn: $-226/mo
D
$250,000
1510 E 99th Ave, Tampa
FL
D
39
Cashflow
$-577/mo
CoC ROI
-32.4%
Rent Est
$2,291/mo
via RentCast · GRM 9.1
Cap Rate
5.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-319/mo🏦 DSCR 25%dn: $-226/mo
$350,000💡 🏦 DSCR 25%dn: $-845/mo
F
$350,000
921 E 121st Ave, Tampa
FL
F
28
Cashflow
$-1,392/mo
CoC ROI
-55.7%
Rent Est
$2,516/mo
via RentCast · GRM 11.6
Cap Rate
3.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-974/mo🏦 DSCR 25%dn: $-845/mo
$435,000💡 🏦 DSCR 25%dn: $-1,385/mo
F
$435,000
10229 N Valle Dr, Tampa
FL
F
29
Cashflow
$-2,102/mo
CoC ROI
-67.7%
Rent Est
$2,666/mo
via RentCast · GRM 13.6
Cap Rate
2.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,546/mo🏦 DSCR 25%dn: $-1,385/mo
🏠
D
39
$250,000
$-577
Cash Flow
-32.4%
CoC ROI
5.5%
Cap Rate
$21,407
Cash In
🏠
F
28
$350,000
921 E 121st Ave
Tampa · 3bd/3.0ba · Single
1,476 sf · Built 1953
$-1,392
Cash Flow
-55.7%
CoC ROI
3.5%
Cap Rate
$29,970
Cash In
🏠
F
29
$435,000
10229 N Valle Dr
Tampa · 3bd/2.0ba · Single
1,620 sf · Built 1956
$-2,102
Cash Flow
-67.7%
CoC ROI
2.5%
Cap Rate
$37,248
Cash In
Property Breakdowns
D
39
1510 E 99th Ave Single
Tampa, FL 33612 · 4bd/1.0ba · 1,150sf · Built 1941
$250,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $8,750
Loan Amount: $245,472
Fees / MIP: $4,222
Closing Costs: $7,500
Reserves (3mo): $5,157
Total Cash Needed: $21,407
Monthly Expenses
Mortgage P&I+MIP: $1,719.05
Property Tax: $406.25
Insurance: $153.33
HOA: $0.00
Maint + CapEx: $291.66
Vacancy + Mgmt: $297.79
Total: $2,868.09/mo
Returns
Market Rent (all units): $2,291
Your Rental Income: $2,291
Cashflow: $-577/mo
Annual: $-6,929/yr
Cash-on-Cash ROI: -32.4%
Cap Rate: 5.5% · DSCR: 1.33x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-577/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: $-66/mo (vs $-577/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-43/mo — saves $534/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $732/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-880/mo
STR vs LTR
-46%
BREAKEVEN OCC
54%
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: $-577/mo · STR: $-880/mo · CoC ROI: -35.7%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,290/mo
RANGE
$2,290 – $2,290
CONFIDENCE
LOW
N/A
Our estimate
$2,290/mo ✅ Inline with market
No comparable rentals found in 33612
📍 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 | $10,925 | +$12,018 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$55,308)
- • Excellent reno ROI (168%)
- • Older build (1941) — high value-add potential
- • Negative cashflow ($-577/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-577/mo)
- • Low barrier to entry ($21,407 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
39
AI Deal Score
39/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
28
921 E 121st Ave Single
Tampa, FL 33612 · 3bd/3.0ba · 1,476sf · Built 1953
$350,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,250
Loan Amount: $343,661
Fees / MIP: $5,911
Closing Costs: $10,500
Reserves (3mo): $7,220
Total Cash Needed: $29,970
Monthly Expenses
Mortgage P&I+MIP: $2,406.67
Property Tax: $568.75
Insurance: $196.80
HOA: $0.00
Maint + CapEx: $408.34
Vacancy + Mgmt: $327.10
Total: $3,907.65/mo
Returns
Market Rent (all units): $2,516
Your Rental Income: $2,516
Cashflow: $-1,392/mo
Annual: $-16,698/yr
Cash-on-Cash ROI: -55.7%
Cap Rate: 3.5% · DSCR: 1.05x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,392/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: $-676/mo (vs $-1,392/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-644/mo — saves $747/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,208/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,151/mo
STR vs LTR
-67%
BREAKEVEN OCC
78%
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: $-1,392/mo · STR: $-2,151/mo · CoC ROI: -75.7%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,516/mo
RANGE
$2,516 – $2,516
CONFIDENCE
LOW
N/A
Our estimate
$2,516/mo ✅ Inline with market
No comparable rentals found in 33612
📍 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 | $14,022 | +$15,424 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$68,372)
- • Excellent reno ROI (169%)
- • Older build (1953) — high value-add potential
- • Negative cashflow ($-1,392/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,392/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
28
AI Deal Score
28/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
29
10229 N Valle Dr Single
Tampa, FL 33612 · 3bd/2.0ba · 1,620sf · Built 1956
$435,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $15,225
Loan Amount: $427,121
Fees / MIP: $7,346
Closing Costs: $13,050
Reserves (3mo): $8,973
Total Cash Needed: $37,248
Monthly Expenses
Mortgage P&I+MIP: $2,991.15
Property Tax: $706.88
Insurance: $216.00
HOA: $0.00
Maint + CapEx: $507.50
Vacancy + Mgmt: $346.65
Total: $4,768.17/mo
Returns
Market Rent (all units): $2,666
Your Rental Income: $2,666
Cashflow: $-2,102/mo
Annual: $-25,220/yr
Cash-on-Cash ROI: -67.7%
Cap Rate: 2.5% · DSCR: 0.89x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,102/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: $-1,212/mo (vs $-2,102/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,173/mo — saves $929/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,900/mo
STR vs LTR
-70%
BREAKEVEN OCC
88%
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: $-2,102/mo · STR: $-2,900/mo · CoC ROI: -87.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,666/mo
RANGE
$2,666 – $2,666
CONFIDENCE
LOW
N/A
Our estimate
$2,666/mo ✅ Inline with market
No comparable rentals found in 33612
📍 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 | $15,390 | +$16,929 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$66,445)
- • Excellent reno ROI (169%)
- • Older build (1956) — high value-add potential
- • Negative cashflow ($-2,102/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,102/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
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 Hillsborough County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough 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