Quick Filter:
1 of 1 properties · ✕ Clear filters · Search: “33626” — 1 result(s)
1 F
Grade
$314,900💡 🏦 DSCR 25%dn: $-1,204/mo
F
$314,900
9875 Meadow Field Cir #308, Tampa
FL
F
29
Cashflow
$-1,699/mo
CoC ROI
-75.6%
Rent Est
$2,237/mo
via RentCast · GRM 11.7
Cap Rate
1.8%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,321/mo🏦 DSCR 25%dn: $-1,204/mo
🏘
F
29
$314,900
9875 Meadow Field Cir #308
Tampa · 2bd/2.0ba · Single
1,424 sf · Built 2004
$-1,699
Cash Flow
-75.6%
CoC ROI
1.8%
Cap Rate
$26,964
Cash In
Property Breakdowns
F
29
9875 Meadow Field Cir #308 Single
Tampa, FL 33626 · 2bd/2.0ba · 1,424sf · Built 2004
$314,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $11,022
Loan Amount: $309,196
Fees / MIP: $5,318
Closing Costs: $9,447
Reserves (3mo): $6,496
Total Cash Needed: $26,964
Monthly Expenses
Mortgage P&I+MIP: $2,165.32
Property Tax: $511.71
Insurance: $189.87
HOA: $410.00
Maint + CapEx: $367.39
Vacancy + Mgmt: $290.75
Total: $3,935.03/mo
Returns
Market Rent (all units): $2,237
Your Rental Income: $2,237
Cashflow: $-1,699/mo
Annual: $-20,382/yr
Cash-on-Cash ROI: -75.6%
Cap Rate: 1.8% · DSCR: 1.03x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,699/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: $-1,055/mo (vs $-1,699/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,026/mo — saves $673/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-2,553/mo
STR vs LTR
-76%
BREAKEVEN OCC
99%
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: $-1,699/mo · STR: $-2,553/mo · CoC ROI: -102.6%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,236/mo
RANGE
$2,236 – $2,236
CONFIDENCE
LOW
N/A
Our estimate
$2,236/mo ✅ Inline with market
No comparable rentals found in 33626
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,916 | +$11,748 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$52,047)
- • Excellent reno ROI (196%)
- • Negative cashflow ($-1,699/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,699/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
7/10
Safe
Average to below-average crime, generally safe area
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