💧
SpillDeals
🏠 Deals 🔥 Hot 🔧 Reno 🔨 Flip 📈 Market 🏘️ S8 📊 Calc 🏦 Loans 🌎 Intl 💬 Community 📋 Pipeline
Sign InGet Started

Saved Properties

SORT:
📄 Export PDF 📊 Excel
0 saved
1 / 1
Stop hunting. Start closing. — Pre-graded deals with full analysis, no spreadsheets.
⚡ Start Free 3-Day TrialNo credit card · Cancel anytime
📊 Live Market Data
🏛️ County Records
🤖 AI-Graded A–F
🌎 Nationwide Coverage
⚡ 3-day free trial — cancel anytime
1,250+ investors
14,832+ deals saved
244+ joined this month
4.9★ avg rating
1 deals graded live
🗺️ 31 FL markets analyzed
✈️ Out-of-state properties available
★★★★★ PRO
Found a Grade-A Tampa duplex in under 10 minutes. It's been cash-flowing $590/mo for 4 months straight.
🦅
Darius M.
Buy & Hold · Tampa
★★★★★ PRO
Flip calc said I'd net $44k after reno. Closed 3 weeks ago. Came in at $46k. Scary accurate.
🐺
Brianna R.
Fix & Flip · Jacksonville
★★★★★ ELITE
House-hacking my Kissimmee triplex. Two units cover my mortgage + $200 leftover. SpillDeals found it.
🦁
Teo Vargas
House Hacker · Orlando
★★★★★ PRO
DSCR of 1.38 on a Cape Coral SFH. Lender pre-approved in 4 days. Best tool I've paid for.
🦊
Mia Fontaine
DSCR Investor · Cape Coral
★★★★★ FREE
Free plan alone showed me 3 A-grade deals in Naples. Upgraded same afternoon. No-brainer.
🐯
Reece Okafor
New Investor · Naples
★★★★★ PRO
Ran 60+ properties in one session. Saved 14. Closed on 2 within 45 days. Pipeline is stacked.
🦅
Camille T.
Portfolio Builder · Fort Lauderdale
★★★★★ ELITE
The international tab surfaced a Medellín coliving deal at 19% yield. I would've never found this alone.
🦁
Isaiah Wren
Global Investor · Miami
★★★★★ PRO
Loan Hub matched me to a DSCR lender I didn't know existed. Rate came in 1.1% under my bank offer.
🐺
Nina Cruz
Buy & Hold · Sarasota
★★★★★ FREE
Grade filter is everything. A & B only. Bought my first investment property in 6 weeks on the free plan.
🦊
Jaylen Brooks
First-Time Investor · Orlando
★★★★★ PRO
Every card has ROI baked in. I deleted four different spreadsheets. SpillDeals replaced all of them.
🐯
Dominique L.
Fix & Flip · Gainesville
★★★★★ ELITE
Found an Act 60 condo in Condado through the PR section. Closing in 3 weeks. Game changer.
🦅
Marco Delgado
Tax Strategist · Miami
★★★★★ PRO
SpillRoom is worth the sub alone. Found a JV partner for my St. Pete 4-plex in the chat in 2 days.
🦁
Priya Nair
JV Investor · St. Petersburg
★★★★★ PRO
Graded 80 Hialeah properties in one evening. Identified 6 real deals. Offer accepted on #2.
🐺
Rashid Osei
Buy & Hold · Hialeah
★★★★★ ELITE
The PDF export is perfect for presenting to my silent partner. Professional, clean, instant.
🦊
Valencia King
Portfolio Builder · Boca Raton
★★★★★ FREE
I was skeptical of free tools. Then I found a duplex with $710/mo cashflow on the free tier. I'm pro now.
🐯
Eli Moreau
House Hacker · Clearwater
★★★★★ PRO
Found a Grade-A Tampa duplex in under 10 minutes. It's been cash-flowing $590/mo for 4 months straight.
🦅
Darius M.
Buy & Hold · Tampa
★★★★★ PRO
Flip calc said I'd net $44k after reno. Closed 3 weeks ago. Came in at $46k. Scary accurate.
🐺
Brianna R.
Fix & Flip · Jacksonville
★★★★★ ELITE
House-hacking my Kissimmee triplex. Two units cover my mortgage + $200 leftover. SpillDeals found it.
🦁
Teo Vargas
House Hacker · Orlando
★★★★★ PRO
DSCR of 1.38 on a Cape Coral SFH. Lender pre-approved in 4 days. Best tool I've paid for.
🦊
Mia Fontaine
DSCR Investor · Cape Coral
★★★★★ FREE
Free plan alone showed me 3 A-grade deals in Naples. Upgraded same afternoon. No-brainer.
🐯
Reece Okafor
New Investor · Naples
★★★★★ PRO
Ran 60+ properties in one session. Saved 14. Closed on 2 within 45 days. Pipeline is stacked.
🦅
Camille T.
Portfolio Builder · Fort Lauderdale
★★★★★ ELITE
The international tab surfaced a Medellín coliving deal at 19% yield. I would've never found this alone.
🦁
Isaiah Wren
Global Investor · Miami
★★★★★ PRO
Loan Hub matched me to a DSCR lender I didn't know existed. Rate came in 1.1% under my bank offer.
🐺
Nina Cruz
Buy & Hold · Sarasota
★★★★★ FREE
Grade filter is everything. A & B only. Bought my first investment property in 6 weeks on the free plan.
🦊
Jaylen Brooks
First-Time Investor · Orlando
★★★★★ PRO
Every card has ROI baked in. I deleted four different spreadsheets. SpillDeals replaced all of them.
🐯
Dominique L.
Fix & Flip · Gainesville
★★★★★ ELITE
Found an Act 60 condo in Condado through the PR section. Closing in 3 weeks. Game changer.
🦅
Marco Delgado
Tax Strategist · Miami
★★★★★ PRO
SpillRoom is worth the sub alone. Found a JV partner for my St. Pete 4-plex in the chat in 2 days.
🦁
Priya Nair
JV Investor · St. Petersburg
★★★★★ PRO
Graded 80 Hialeah properties in one evening. Identified 6 real deals. Offer accepted on #2.
🐺
Rashid Osei
Buy & Hold · Hialeah
★★★★★ ELITE
The PDF export is perfect for presenting to my silent partner. Professional, clean, instant.
🦊
Valencia King
Portfolio Builder · Boca Raton
★★★★★ FREE
I was skeptical of free tools. Then I found a duplex with $710/mo cashflow on the free tier. I'm pro now.
🐯
Eli Moreau
House Hacker · Clearwater
🔥 Live deals across 15 FL markets  ·   💰 0 F-deals replaced today  ·   ⚡ 281 properties tracked  ·   📍 Miami · Tampa · Orlando · Jacksonville · Fort Lauderdale · Cape Coral · Sarasota · Naples · Puerto Rico · DR  ·   🔄 Auto-refreshes every 20 min  ·   🏠 FHA · House-Hack · Fix & Flip · DSCR · International
QUICK FILTER:
AllMulti-UnitSingle Search results for “421 NW 81st St”

1 of 1 properties · ✕ Clear filters · Search: “421 NW 81st St” — 1 result(s)

1 F
$350,000
421 NW 81st St, MiamiFL
3bd2ba Single1,200sf $292/sf Built ?
Cashflow
$-1,668/mo
CoC ROI
-66.8%
Rent Est
$2,156/mo
Cap Rate
2.5%
🏠 Listing
🏠
F
14
$350,000
421 NW 81st StFL
Miami · 3bd/2.0ba · Single · 1,200 sf · Built ?
🏘️ S8 +27%
$-1,668/mo
Cash Flow
-66.8%
CoC ROI
2.5%
Cap Rate
$29,970
Cash In

Property Breakdowns

F
14

421 NW 81st St Single

Miami, FL 33150 · 3bd/2.0ba · 1,200sf · Built N/A
$350,000
Asking Price
📄 Offer Letter 🏠 View Listing

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: $160.00

HOA: $0.00

Maint + CapEx: $408.34

Vacancy + Mgmt: $280.22

Total: $3,823.97/mo

Returns

Market Rent (all units): $2,156

Your Rental Income: $2,156

Cashflow: $-1,668/mo

Annual: $-20,022/yr

Cash-on-Cash ROI: -66.8%

Cap Rate: 2.5% · DSCR: 0.90x

Purchase + Close$360,500
Reno Cost$87,495
Holding (6mo)$22,944
Total All-In$470,939
ARV$497,640
Selling Costs 8%$39,811
Flip Profit$-13,110
Flip ROI-12%

TOP UPGRADES BY ROI

📷 Upload photos for AI analysis
PriUpgradeCostValue AddROI
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 $11,400 +$12,540 110%
CRIT Professional Deep Clean $550 +$2,750 500%
RENO COST
$87,495
VALUE ADDED
+$147,640
OVERALL ROI
169%
🔨 FIX & FLIP High Confidence
  • • Strong forced equity potential (+$60,145)
  • • Excellent reno ROI (169%)
  • • Aging property (None) — renovation upside
  • • Listed 12% below county market value
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-1,668/mo)
  • • Has flip exit strategy if hold doesn't work
  • • High-crime area (Below Average) — higher risk
  • • Priced 12% below county assessed market value
🛡 NEIGHBORHOOD SAFETY
3/10 Below Average
Higher than average crime rates in this area
14
AI DEAL SCORE
14/100
├── Cashflow: 0($-1,668/mo)
├── ROI: 0(-66.8% CoC)
├── Cap Rate: 25(2.5%)
├── Rent Ratio: 46(7.4%)
├── Neighborhood: 30(Safety: 3/10)
└── Grade Bonus: 0(F)
🏠 OWNER / LANDLORD
OFFERFI INVESTMENTS LLC Assessed: $397,661 · Zoning: 5700 · Folio: 3031120231060  View Full Record →
LAST PURCHASE: $450,000 on 12/16/2025 by OFFERFI INVESTMENTS LLC
SALE HISTORY:
12/16/2025$450,000 ✓ Qualified (from OFFERFI HOMES LLC)
10/24/2025$7,500 (from WILLIAM SWEETING)
9/30/2025$0 (from FRANCINA DRAKE EST OF)

SpillFeed — Live investor activity

View all →
D
Drew 💡 flagged as a smart find graded F at $350,000
2026-03-25 09:41

SpillDeals v5 · Estimates only — verify before making offers

Community due diligence
Be respectful · No spam · Verify before acting on any tip