Quick Filter:
1 of 1 properties · ✕ Clear filters · Search: “33634” — 1 result(s)
1 F
Grade
$459,900💡 🏦 DSCR 25%dn: $-1,655/mo
F
$459,900
7003 Fountain Ave, Tampa
FL
F
22
Cashflow
$-2,436/mo
CoC ROI
-74.2%
Rent Est
$2,517/mo
via RentCast · GRM 15.2
Cap Rate
1.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,825/mo🏦 DSCR 25%dn: $-1,655/mo
🏠
F
22
$459,900
7003 Fountain Ave
Tampa · 3bd/2.0ba · Single
1,349 sf · Built 1969
$-2,436
Cash Flow
-74.2%
CoC ROI
1.9%
Cap Rate
$39,381
Cash In
Property Breakdowns
F
22
7003 Fountain Ave Single
Tampa, FL 33634 · 3bd/2.0ba · 1,349sf · Built 1969
$459,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $16,096
Loan Amount: $451,570
Fees / MIP: $7,767
Closing Costs: $13,797
Reserves (3mo): $9,487
Total Cash Needed: $39,381
Monthly Expenses
Mortgage P&I+MIP: $3,162.36
Property Tax: $747.34
Insurance: $179.87
HOA: $0.00
Maint + CapEx: $536.55
Vacancy + Mgmt: $327.26
Total: $4,953.38/mo
Returns
Market Rent (all units): $2,517
Your Rental Income: $2,517
Cashflow: $-2,436/mo
Annual: $-29,232/yr
Cash-on-Cash ROI: -74.2%
Cap Rate: 1.9% · DSCR: 0.80x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,436/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: $-1,496/mo (vs $-2,436/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,454/mo — saves $982/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-2,253/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-3,061/mo
STR vs LTR
-66%
BREAKEVEN OCC
91%
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: $-2,436/mo · STR: $-3,061/mo · CoC ROI: -89.1%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,517/mo
RANGE
$2,517 – $2,517
CONFIDENCE
LOW
N/A
Our estimate
$2,517/mo ✅ Inline with market
No comparable rentals found in 33634
📍 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 | $12,816 | +$14,097 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$62,380)
- • Excellent reno ROI (169%)
- • Older build (1969) — high value-add potential
- • Negative cashflow ($-2,436/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,436/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