Quick Filter:
3 of 3 properties · ✕ Clear filters · Search: “33615” — 3 result(s)
1 C · 2 F
Grade
$168,900💡 🏦 DSCR 25%dn: $-324/mo
C
$168,900
7531 Abonado Rd #1, Tampa
FL
C
41
Cashflow
$-538/mo
CoC ROI
-44.6%
Rent Est
$1,844/mo
via RentCast · GRM 7.6
Cap Rate
4.4%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-386/mo🏦 DSCR 25%dn: $-324/mo
$380,000💡 🏦 DSCR 25%dn: $-1,210/mo
F
$380,000
8203 Olivewood Pl, Tampa
FL
F
30
Cashflow
$-1,839/mo
CoC ROI
-67.8%
Rent Est
$2,285/mo
via RentCast · GRM 13.9
Cap Rate
2.4%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,350/mo🏦 DSCR 25%dn: $-1,210/mo
$669,900💡 🏦 DSCR 25%dn: $-2,623/mo
F
$669,900
8503 Woodwick Ct, Tampa
FL
F
22
Cashflow
$-3,764/mo
CoC ROI
-75.6%
Rent Est
$3,411/mo
via RentCast · GRM 16.4
Cap Rate
1.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,871/mo🏦 DSCR 25%dn: $-2,623/mo
🏘
C
41
$168,900
7531 Abonado Rd #1
Tampa · 2bd/2.0ba · Single
1,138 sf · Built 1971
$-538
Cash Flow
-44.6%
CoC ROI
4.4%
Cap Rate
$14,463
Cash In
🏠
F
30
$380,000
8203 Olivewood Pl
Tampa · 3bd/2.0ba · Single
1,150 sf · Built 1984
$-1,839
Cash Flow
-67.8%
CoC ROI
2.4%
Cap Rate
$32,539
Cash In
🏠
F
22
$669,900
8503 Woodwick Ct
Tampa · 4bd/3.0ba · Single
2,046 sf · Built 1971
$-3,764
Cash Flow
-75.6%
CoC ROI
1.5%
Cap Rate
$59,764
Cash In
Property Breakdowns
C
41
7531 Abonado Rd #1 Single
Tampa, FL 33615 · 2bd/2.0ba · 1,138sf · Built 1971
$168,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $5,912
Loan Amount: $165,841
Fees / MIP: $2,852
Closing Costs: $5,067
Reserves (3mo): $3,484
Total Cash Needed: $14,463
Monthly Expenses
Mortgage P&I+MIP: $1,161.39
Property Tax: $274.46
Insurance: $151.73
HOA: $357.00
Maint + CapEx: $197.05
Vacancy + Mgmt: $239.69
Total: $2,381.33/mo
Returns
Market Rent (all units): $1,844
Your Rental Income: $1,844
Cashflow: $-538/mo
Annual: $-6,450/yr
Cash-on-Cash ROI: -44.6%
Cap Rate: 4.4% · DSCR: 1.59x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-538/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: $-192/mo (vs $-538/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-177/mo — saves $361/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-1,206/mo
STR vs LTR
-68%
BREAKEVEN OCC
73%
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: $-538/mo · STR: $-1,206/mo · CoC ROI: -71.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,843/mo
RANGE
$1,843 – $1,843
CONFIDENCE
LOW
N/A
Our estimate
$1,843/mo ✅ Inline with market
No comparable rentals found in 33615
📍 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 | $10,811 | +$11,892 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$59,215)
- • Excellent reno ROI (169%)
- • Older build (1971) — high value-add potential
- • Negative cashflow ($-538/mo) — poor rental hold
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-538/mo)
- • Low barrier to entry ($14,463 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 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
30
8203 Olivewood Pl Single
Tampa, FL 33615 · 3bd/2.0ba · 1,150sf · Built 1984
$380,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $13,300
Loan Amount: $373,117
Fees / MIP: $6,417
Closing Costs: $11,400
Reserves (3mo): $7,839
Total Cash Needed: $32,539
Monthly Expenses
Mortgage P&I+MIP: $2,612.96
Property Tax: $617.50
Insurance: $153.33
HOA: $0.00
Maint + CapEx: $443.34
Vacancy + Mgmt: $297.08
Total: $4,124.20/mo
Returns
Market Rent (all units): $2,285
Your Rental Income: $2,285
Cashflow: $-1,839/mo
Annual: $-22,068/yr
Cash-on-Cash ROI: -67.8%
Cap Rate: 2.4% · DSCR: 0.87x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,839/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: $-1,062/mo (vs $-1,839/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,027/mo — saves $812/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,424/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,345/mo
STR vs LTR
-61%
BREAKEVEN OCC
81%
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: $-1,839/mo · STR: $-2,345/mo · CoC ROI: -78.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,285/mo
RANGE
$2,285 – $2,285
CONFIDENCE
LOW
N/A
Our estimate
$2,285/mo ✅ Inline with market
No comparable rentals found in 33615
📍 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 | $3,162 | +$9,488 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$56,602)
- • Excellent reno ROI (178%)
- • Older build (1984) — high value-add potential
- • Negative cashflow ($-1,839/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,839/mo)
- • Has flip exit strategy if hold doesn't work
🛡
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 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
22
8503 Woodwick Ct Single
Tampa, FL 33615 · 4bd/3.0ba · 2,046sf · Built 1971
$669,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $25,900
Loan Amount: $655,270
Fees / MIP: $11,270
Closing Costs: $20,097
Reserves (3mo): $13,767
Total Cash Needed: $59,764
Monthly Expenses
Mortgage P&I+MIP: $4,588.89
Property Tax: $1,088.59
Insurance: $272.80
HOA: $0.00
Maint + CapEx: $781.55
Vacancy + Mgmt: $443.48
Total: $7,175.31/mo
Returns
Market Rent (all units): $3,411
Your Rental Income: $3,411
Cashflow: $-3,764/mo
Annual: $-45,167/yr
Cash-on-Cash ROI: -75.6%
Cap Rate: 1.5% · DSCR: 0.74x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,764/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: $-2,412/mo (vs $-3,764/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,351/mo — saves $1,413/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-3,575/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-4,599/mo
STR vs LTR
-68%
BREAKEVEN OCC
95%
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: $-3,764/mo · STR: $-4,599/mo · CoC ROI: -93.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,411/mo
RANGE
$3,411 – $3,411
CONFIDENCE
LOW
N/A
Our estimate
$3,411/mo ✅ Inline with market
No comparable rentals found in 33615
📍 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 | $19,437 | +$21,381 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$76,922)
- • Excellent reno ROI (170%)
- • Older build (1971) — high value-add potential
- • Negative cashflow ($-3,764/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,764/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 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