Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “33625” — 2 result(s)
2 F
Grade
$500,000💡 🏦 DSCR 25%dn: $-1,732/mo
F
$500,000
6936 Rocky Canyon Way, Tampa
FL
F
31
Cashflow
$-2,560/mo
CoC ROI
-71.8%
Rent Est
$3,010/mo
via RentCast · GRM 13.8
Cap Rate
2.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,917/mo🏦 DSCR 25%dn: $-1,732/mo
$595,000💡 🏦 DSCR 25%dn: $-2,100/mo
F
$595,000
6512 Steeplechase Dr, Tampa
FL
F
31
Cashflow
$-3,096/mo
CoC ROI
-72.9%
Rent Est
$3,440/mo
via RentCast · GRM 14.4
Cap Rate
2.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,320/mo🏦 DSCR 25%dn: $-2,100/mo
🏠
F
31
$500,000
6936 Rocky Canyon Way
Tampa · 3bd/2.0ba · Single
2,014 sf · Built 2013
$-2,560
Cash Flow
-71.8%
CoC ROI
2.1%
Cap Rate
$42,814
Cash In
🏠
F
31
$595,000
6512 Steeplechase Dr
Tampa · 4bd/2.0ba · Single
2,230 sf · Built 1991
$-3,096
Cash Flow
-72.9%
CoC ROI
2.0%
Cap Rate
$50,949
Cash In
Property Breakdowns
F
31
6936 Rocky Canyon Way Single
Tampa, FL 33625 · 3bd/2.0ba · 2,014sf · Built 2013
$500,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $17,500
Loan Amount: $490,944
Fees / MIP: $8,444
Closing Costs: $15,000
Reserves (3mo): $10,314
Total Cash Needed: $42,814
Monthly Expenses
Mortgage P&I+MIP: $3,438.10
Property Tax: $812.50
Insurance: $268.53
HOA: $76.00
Maint + CapEx: $583.34
Vacancy + Mgmt: $391.27
Total: $5,569.74/mo
Returns
Market Rent (all units): $3,010
Your Rental Income: $3,010
Cashflow: $-2,560/mo
Annual: $-30,720/yr
Cash-on-Cash ROI: -71.8%
Cap Rate: 2.1% · DSCR: 0.88x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,560/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: $-1,538/mo (vs $-2,560/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,492/mo — saves $1,068/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-3,602/mo
STR vs LTR
-76%
BREAKEVEN OCC
98%
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: $-2,560/mo · STR: $-3,602/mo · CoC ROI: -98.6%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,009/mo
RANGE
$3,009 – $3,009
CONFIDENCE
LOW
N/A
Our estimate
$3,009/mo ✅ Inline with market
No comparable rentals found in 33625
📍 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 | $5,538 | +$16,616 | 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
- • Decent forced equity (+$22,777)
- • Excellent reno ROI (315%)
- • Negative cashflow ($-2,560/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,560/mo)
🛡
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 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
31
6512 Steeplechase Dr Single
Tampa, FL 33625 · 4bd/2.0ba · 2,230sf · Built 1991
$595,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $20,825
Loan Amount: $584,223
Fees / MIP: $10,048
Closing Costs: $17,850
Reserves (3mo): $12,274
Total Cash Needed: $50,949
Monthly Expenses
Mortgage P&I+MIP: $4,091.34
Property Tax: $966.88
Insurance: $297.33
HOA: $39.00
Maint + CapEx: $694.16
Vacancy + Mgmt: $447.22
Total: $6,535.93/mo
Returns
Market Rent (all units): $3,440
Your Rental Income: $3,440
Cashflow: $-3,096/mo
Annual: $-37,149/yr
Cash-on-Cash ROI: -72.9%
Cap Rate: 2.0% · DSCR: 0.84x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,096/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: $-1,879/mo (vs $-3,096/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,825/mo — saves $1,271/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,936/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-4,053/mo
STR vs LTR
-70%
BREAKEVEN OCC
89%
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: $-3,096/mo · STR: $-4,053/mo · CoC ROI: -93.6%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,440/mo
RANGE
$3,440 – $3,440
CONFIDENCE
LOW
N/A
Our estimate
$3,440/mo ✅ Inline with market
No comparable rentals found in 33625
📍 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 | $6,132 | +$18,398 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$70,876)
- • Excellent reno ROI (195%)
- • Aging property (1991) — renovation upside
- • Negative cashflow ($-3,096/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,096/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 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