SpillDeals
Sign InGet Started

Saved Properties

SORT:
📄 Export PDF 📊 Excel
0 saved
1 / 1

Florida Investment Property Deals — Graded A–F | SpillDeals

FL county records + live MLS → 5 deals graded A–F, cashflow & ROI pre-calculated. Free to browse — no $82/mo paywall.
⚡ Start Free — No CardNo credit card · Cancel anytime
5FL deals graded live★★★★★4.9 · 300+ investors
$350KF
Key Colony Beach
-$1,559/mo
📊 Live Market Data
🏛️ County Records
🤖 AI-Graded A–F
🆓 Free to Browse
⚡ 14-day free trial — cancel anytime
2,494+ investors
29,630+ deals saved
392+ joined this month
4.9★ avg rating
5 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  ·   ⚡ 85 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
5
Active Deals
-2.2%
Avg Cap Rate
2,494+
Investors
31
Cities Covered
Quick Filter:
AllMulti-UnitSingle Search results for “601 W Ocean Dr Dr Unit 203a”

5 of 5 properties · ✕ Clear filters · Search: “601 W Ocean Dr Dr Unit 203a” — 5 result(s)

5 F
Deal gradesA — 12%+ ROI 🔒B — 8%+ ROI 🔒C — 5%+ ROI ✓ FreeA & B unlock with Pro
⚡ Go Pro
Grade
F
$350,000
601 W Ocean Dr #203A, Key Colony Beach
FL
F
30
3bd2ba Single1,200sf $292/sf Built ?
Cashflow
$-1,559/mo
CoC ROI
-62.4%
Rent Est
$2,281/mo
HUD FMR · GRM 12.8
Cap Rate
2.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,123/mo🏦 DSCR 25%dn: $-994/mo
🏠 Listing
$549,000💡 💰 Negotiate: Offer -1% → positive
F
$549,000
601 W Ocean Dr #410, Hollywood
FL
F
22
2bd2ba Single1,343sf $409/sf Built 1975
Cashflow
$-5,207/mo
CoC ROI
-132.9%
Rent Est
$2,376/mo
HUD FMR · GRM 19.3
Cap Rate
-3.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,427/mo🏦 DSCR 25%dn: $-4,224/mo💰 Negotiate: Offer -1% → positive
🏠 Listing
$550,000💡 💰 Negotiate: Offer -1% → positive
F
$550,000
601 W OCEAN Dr Unit 311D, Hollywood
FL
F
22
2bd2ba Single1,343sf $410/sf Built 1975
Cashflow
$-5,437/mo
CoC ROI
-138.5%
Rent Est
$2,377/mo
HUD FMR · GRM 19.3
Cap Rate
-3.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,655/mo🏦 DSCR 25%dn: $-4,452/mo💰 Negotiate: Offer -1% → positive
🏠 Listing
$549,000💡 💰 Negotiate: Offer -1% → positive
F
$549,000
601 W Ocean Dr Unit 105D, Hollywood
FL
F
22
2bd2ba Single1,344sf $408/sf Built 1975
Cashflow
$-5,428/mo
CoC ROI
-138.6%
Rent Est
$2,376/mo
HUD FMR · GRM 19.3
Cap Rate
-3.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,648/mo🏦 DSCR 25%dn: $-4,445/mo💰 Negotiate: Offer -1% → positive
🏠 Listing
$499,000💡 💰 Negotiate: Offer -1% → positive
F
$499,000
601 W Ocean Dr Dr Unit 203a, Hollywood
FL
F
22
2bd2ba Single1,234sf $404/sf Built 1975
Cashflow
$-4,972/mo
CoC ROI
-139.6%
Rent Est
$2,327/mo
HUD FMR · GRM 17.9
Cap Rate
-3.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-4,277/mo🏦 DSCR 25%dn: $-4,092/mo💰 Negotiate: Offer -1% → positive
🏠 Listing
🏠
F
30
$350,000
601 W Ocean Dr #203A
Key Colony Beach · 3bd/2.0ba · Single
1,200 sf · Built ?
$-1,559
Cash Flow
-62.4%
CoC ROI
2.9%
Cap Rate
$29,970
Cash In
🏠
601 W Ocean Dr #410
F
22
$549,000
601 W Ocean Dr #410
Hollywood · 2bd/2.5ba · Single
1,343 sf · Built 1975
$-5,207
Cash Flow
-132.9%
CoC ROI
-3.1%
Cap Rate
$47,010
Cash In
🏠
601 W OCEAN Dr Unit 311D
F
22
$550,000
601 W OCEAN Dr Unit 311D
Hollywood · 2bd/2.5ba · Single
1,343 sf · Built 1975
$-5,437
Cash Flow
-138.5%
CoC ROI
-3.6%
Cap Rate
$47,096
Cash In
🏠
601 W Ocean Dr Unit 105D
F
22
$549,000
601 W Ocean Dr Unit 105D
Hollywood · 2bd/2.5ba · Single
1,344 sf · Built 1975
$-5,428
Cash Flow
-138.6%
CoC ROI
-3.6%
Cap Rate
$47,010
Cash In
🏘
601 W Ocean Dr Dr Unit 203a
F
22
$499,000
601 W Ocean Dr Dr Unit 203a
Hollywood · 2bd/2.0ba · Single
1,234 sf · Built 1975
$-4,972
Cash Flow
-139.6%
CoC ROI
-3.7%
Cap Rate
$42,729
Cash In

Property Breakdowns

F
30

601 W Ocean Dr #203A Single

Key Colony Beach, FL 33051 · 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: $296.53

Total: $3,840.28/mo

Returns

Market Rent (all units): $2,281

Your Rental Income: $2,281

Cashflow: $-1,559/mo

Annual: $-18,712/yr

Cash-on-Cash ROI: -62.4%

Cap Rate: 2.9% · DSCR: 0.35x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,559/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: $-844/mo (vs $-1,559/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-812/mo — saves $747/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,140/mo.
✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,099/mo
STR vs LTR
-62%
BREAKEVEN OCC
77%
STR EXPENSES BREAKDOWN
Platform fees: $110
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
🛡
LTR is safer bet
LTR: $-1,559/mo · STR: $-2,099/mo · CoC ROI: -73.9%

🏠 RENTAL COMPS

AVG MARKET RENT
$2,280/mo
RANGE
$2,280 – $2,280
CONFIDENCE
LOW
N/A
Our estimate $2,280/mo ✅ Inline with market
No comparable rentals found in 33051
Purchase + Close$360,500
Reno Cost$87,495
Holding (6mo)$23,042
Total All-In$471,037
ARV$497,640
Selling Costs 8%$39,811
Flip Profit$-13,208
Flip ROI-12%

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

🔒 Pro Feature
AI deal narrative, risk flags, financing strategy & exit analysis from Claude
Upgrade to Pro

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 (+$60,145)
  • • Excellent reno ROI (169%)
  • • Aging property (None) — renovation upside
  • • Negative cashflow ($-1,559/mo) — poor rental hold
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-1,559/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
Cash Flow
75$820/mo
Cap Rate
606.2%
CoC Return
508.1%
Freshness
4012 DOM
🔒
See full AI analysis
⬆️ Upgrade to Pro
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

F
22
601 W Ocean Dr #410

601 W Ocean Dr #410 Single

Hollywood, FL 33051 · 2bd/2.5ba · 1,343sf · Built 1975
$549,000
Asking Price
📄 Offer Letter 🏠 View Listing

3.5% down, great for first-time buyers

Down Payment: $19,215

Loan Amount: $539,056

Fees / MIP: $9,271

Closing Costs: $16,470

Reserves (3mo): $11,325

Total Cash Needed: $47,010

Monthly Expenses

Mortgage P&I+MIP: $3,775.04

Property Tax: $892.12

Insurance: $179.07

HOA: $1,787.00

Maint + CapEx: $640.50

Vacancy + Mgmt: $308.83

Total: $7,582.56/mo

Returns

Market Rent (all units): $2,376

Your Rental Income: $2,376

Cashflow: $-5,207/mo

Annual: $-62,484/yr

Cash-on-Cash ROI: -132.9%

Cap Rate: -3.1% · DSCR: -0.38x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,207/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: $-4,084/mo (vs $-5,207/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,034/mo — saves $1,172/mo.
✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-5,905/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $87
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
🛡
LTR is safer bet
LTR: $-5,207/mo · STR: $-5,905/mo · CoC ROI: -157.2%

🏠 RENTAL COMPS

AVG MARKET RENT
$2,375/mo
RANGE
$2,375 – $2,375
CONFIDENCE
LOW
N/A
Our estimate $2,375/mo ✅ Inline with market
No comparable rentals found in 33051
Purchase + Close$565,470
Reno Cost$90,405
Holding (6mo)$45,495
Total All-In$701,370
ARV$701,695
Selling Costs 8%$56,136
Flip Profit$-55,811
Flip ROI-44%

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

🔒 Pro Feature
AI deal narrative, risk flags, financing strategy & exit analysis from Claude
Upgrade to Pro

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 $12,758 +$14,034 110%
CRIT Professional Deep Clean $550 +$2,750 500%
RENO COST
$90,405
VALUE ADDED
+$152,695
OVERALL ROI
169%
🔨 FIX & FLIP High Confidence
  • • Strong forced equity potential (+$62,290)
  • • Excellent reno ROI (169%)
  • • Older build (1975) — high value-add potential
  • • Negative cashflow ($-5,207/mo) — poor rental hold
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-5,207/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
Cash Flow
75$820/mo
Cap Rate
606.2%
CoC Return
508.1%
Freshness
4012 DOM
🔒
See full AI analysis
⬆️ Upgrade to Pro
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

F
22
601 W OCEAN Dr Unit 311D

601 W OCEAN Dr Unit 311D Single

Hollywood, FL 33051 · 2bd/2.5ba · 1,343sf · Built 1975
$550,000
Asking Price
📄 Offer Letter 🏠 View Listing

3.5% down, great for first-time buyers

Down Payment: $19,250

Loan Amount: $540,038

Fees / MIP: $9,288

Closing Costs: $16,500

Reserves (3mo): $11,346

Total Cash Needed: $47,096

Monthly Expenses

Mortgage P&I+MIP: $3,781.91

Property Tax: $893.75

Insurance: $179.07

HOA: $2,008.00

Maint + CapEx: $641.66

Vacancy + Mgmt: $308.99

Total: $7,813.38/mo

Returns

Market Rent (all units): $2,377

Your Rental Income: $2,377

Cashflow: $-5,437/mo

Annual: $-65,238/yr

Cash-on-Cash ROI: -138.5%

Cap Rate: -3.6% · DSCR: -0.44x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,437/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: $-4,312/mo (vs $-5,437/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,262/mo — saves $1,175/mo.
✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-6,135/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $87
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
🛡
LTR is safer bet
LTR: $-5,437/mo · STR: $-6,135/mo · CoC ROI: -163.0%

🏠 RENTAL COMPS

AVG MARKET RENT
$2,376/mo
RANGE
$2,376 – $2,376
CONFIDENCE
LOW
N/A
Our estimate $2,376/mo ✅ Inline with market
No comparable rentals found in 33051
Purchase + Close$566,500
Reno Cost$90,405
Holding (6mo)$46,880
Total All-In$703,785
ARV$702,695
Selling Costs 8%$56,216
Flip Profit$-57,306
Flip ROI-45%

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

🔒 Pro Feature
AI deal narrative, risk flags, financing strategy & exit analysis from Claude
Upgrade to Pro

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 $12,758 +$14,034 110%
CRIT Professional Deep Clean $550 +$2,750 500%
RENO COST
$90,405
VALUE ADDED
+$152,695
OVERALL ROI
169%
🔨 FIX & FLIP High Confidence
  • • Strong forced equity potential (+$62,290)
  • • Excellent reno ROI (169%)
  • • Older build (1975) — high value-add potential
  • • Negative cashflow ($-5,437/mo) — poor rental hold
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-5,437/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
Cash Flow
75$820/mo
Cap Rate
606.2%
CoC Return
508.1%
Freshness
4012 DOM
🔒
See full AI analysis
⬆️ Upgrade to Pro
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

F
22
601 W Ocean Dr Unit 105D

601 W Ocean Dr Unit 105D Single

Hollywood, FL 33051 · 2bd/2.5ba · 1,344sf · Built 1975
$549,000
Asking Price
📄 Offer Letter 🏠 View Listing

3.5% down, great for first-time buyers

Down Payment: $19,215

Loan Amount: $539,056

Fees / MIP: $9,271

Closing Costs: $16,470

Reserves (3mo): $11,325

Total Cash Needed: $47,010

Monthly Expenses

Mortgage P&I+MIP: $3,775.04

Property Tax: $892.12

Insurance: $179.20

HOA: $2,008.00

Maint + CapEx: $640.50

Vacancy + Mgmt: $308.91

Total: $7,803.78/mo

Returns

Market Rent (all units): $2,376

Your Rental Income: $2,376

Cashflow: $-5,428/mo

Annual: $-65,130/yr

Cash-on-Cash ROI: -138.6%

Cap Rate: -3.6% · DSCR: -0.44x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-5,428/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: $-4,305/mo (vs $-5,428/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-4,255/mo — saves $1,173/mo.
✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-6,126/mo
STR vs LTR
-77%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $87
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
🛡
LTR is safer bet
LTR: $-5,428/mo · STR: $-6,126/mo · CoC ROI: -163.1%

🏠 RENTAL COMPS

AVG MARKET RENT
$2,376/mo
RANGE
$2,376 – $2,376
CONFIDENCE
LOW
N/A
Our estimate $2,376/mo ✅ Inline with market
No comparable rentals found in 33051
Purchase + Close$565,470
Reno Cost$90,425
Holding (6mo)$46,823
Total All-In$702,718
ARV$701,730
Selling Costs 8%$56,138
Flip Profit$-57,126
Flip ROI-45%

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

🔒 Pro Feature
AI deal narrative, risk flags, financing strategy & exit analysis from Claude
Upgrade to Pro

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 $12,768 +$14,045 110%
CRIT Professional Deep Clean $550 +$2,750 500%
RENO COST
$90,425
VALUE ADDED
+$152,730
OVERALL ROI
169%
🔨 FIX & FLIP High Confidence
  • • Strong forced equity potential (+$62,305)
  • • Excellent reno ROI (169%)
  • • Older build (1975) — high value-add potential
  • • Negative cashflow ($-5,428/mo) — poor rental hold
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-5,428/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
Cash Flow
75$820/mo
Cap Rate
606.2%
CoC Return
508.1%
Freshness
4012 DOM
🔒
See full AI analysis
⬆️ Upgrade to Pro
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

F
22
601 W Ocean Dr Dr Unit 203a

601 W Ocean Dr Dr Unit 203a Single

Hollywood, FL 33051 · 2bd/2.0ba · 1,234sf · Built 1975
$499,000
Asking Price
📄 Offer Letter 🏠 View Listing

3.5% down, great for first-time buyers

Down Payment: $17,465

Loan Amount: $489,962

Fees / MIP: $8,427

Closing Costs: $14,970

Reserves (3mo): $10,294

Total Cash Needed: $42,729

Monthly Expenses

Mortgage P&I+MIP: $3,431.22

Property Tax: $810.88

Insurance: $164.53

HOA: $2,008.00

Maint + CapEx: $582.16

Vacancy + Mgmt: $302.51

Total: $7,299.30/mo

Returns

Market Rent (all units): $2,327

Your Rental Income: $2,327

Cashflow: $-4,972/mo

Annual: $-59,668/yr

Cash-on-Cash ROI: -139.6%

Cap Rate: -3.7% · DSCR: -0.45x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-4,972/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: $-3,952/mo (vs $-4,972/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-3,907/mo — saves $1,066/mo.
✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-5,681/mo
STR vs LTR
-76%
BREAKEVEN OCC
100%
STR EXPENSES BREAKDOWN
Platform fees: $87
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
🛡
LTR is safer bet
LTR: $-4,972/mo · STR: $-5,681/mo · CoC ROI: -162.9%

🏠 RENTAL COMPS

AVG MARKET RENT
$2,326/mo
RANGE
$2,326 – $2,326
CONFIDENCE
LOW
N/A
Our estimate $2,326/mo ✅ Inline with market
No comparable rentals found in 33051
Purchase + Close$513,970
Reno Cost$88,187
Holding (6mo)$43,796
Total All-In$645,953
ARV$647,842
Selling Costs 8%$51,827
Flip Profit$-49,938
Flip ROI-41%

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

🔒 Pro Feature
AI deal narrative, risk flags, financing strategy & exit analysis from Claude
Upgrade to Pro

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 $11,723 +$12,895 110%
CRIT Professional Deep Clean $550 +$2,750 500%
RENO COST
$88,187
VALUE ADDED
+$148,842
OVERALL ROI
169%
🔨 FIX & FLIP High Confidence
  • • Strong forced equity potential (+$60,655)
  • • Excellent reno ROI (169%)
  • • Older build (1975) — high value-add potential
  • • Negative cashflow ($-4,972/mo) — poor rental hold
IS IT WORTH IT?
NO — Walk Away
  • • Heavy negative cashflow ($-4,972/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
Cash Flow
75$820/mo
Cap Rate
606.2%
CoC Return
508.1%
Freshness
4012 DOM
🔒
See full AI analysis
⬆️ Upgrade to Pro
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Monroe County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

SpillFeed · live

View all →
CM
Carlos M.4h ago
💾 saved a deal
10721 Waterfield Rd
💾 saved 10721 Waterfield Rd — $-1,559/mo cash flow F grade

SpillDeals v5 · Estimates only — verify before making offers

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