SpillDeals is a free real estate deal finder for Florida investors. Every property listing is automatically analyzed with cash flow projections, cap rate, ROI grade (A through F), and house hack scenarios. Updated daily with live FL listings.

What is a good cap rate for investment property in Florida?

A good cap rate in Florida is typically 5-8% for residential investment properties. In Miami-Dade, cap rates of 5-6% are common due to high appreciation. In markets like Hialeah, Homestead, and Opa-locka, you can find 7-9% cap rates. SpillDeals grades every property A through F based on cash flow, cap rate, and ROI so you can instantly identify the best deals.

What does an A-grade property mean on SpillDeals?

An A-grade property on SpillDeals is a top-tier investment with strong positive cash flow, a cap rate above 7%, and excellent ROI relative to the market. These are the rarest deals — typically cash flowing $500+/month after all expenses including mortgage, taxes, insurance, and maintenance.

How does SpillDeals analyze properties?

SpillDeals automatically calculates monthly cash flow, cap rate, cash-on-cash return, and overall ROI for every property using current market rent estimates, property taxes, insurance, HOA fees, and a 30-year fixed mortgage at current rates. It also models house hack scenarios for multi-unit properties and FHA loan scenarios for owner-occupants.

Is SpillDeals free to use?

Yes. SpillDeals is free to sign up and use. Free users can view C, D, and F-grade properties with full analysis. Pro users ($67/month, or $33.25/month billed annually as $399/yr) unlock all A and B-grade deals — the highest cash-flowing properties in Florida — plus unlimited access, deal alerts, advanced filters, and a 14-day free trial.

What is cash-on-cash return for real estate?

Cash-on-cash return (CoC ROI) measures your annual cash flow divided by the total cash you invested (down payment + closing costs). For example, if you invested $60,000 to buy a rental and it generates $6,000 in annual cash flow, your CoC ROI is 10%. SpillDeals calculates this automatically on every property using current mortgage rates and market rent estimates.

How do I find Section 8 investment properties in Florida?

Section 8 (Housing Choice Voucher) properties in Florida are regular rental properties that accept government-subsidized tenants. To find them: filter by the Section 8 tab on SpillDeals, which shows properties where HUD Fair Market Rents in that zip code exceed the estimated market rent — meaning Section 8 can pay you above-market rent. Jacksonville, Tampa, and Miami-Dade have the strongest Section 8 rental demand.

What is a DSCR loan and how does it work for Florida investors?

A DSCR (Debt Service Coverage Ratio) loan lets real estate investors qualify based on rental income instead of personal income or W-2s. The property must generate enough rent to cover 1.0–1.25x the monthly mortgage payment. DSCR loans are ideal for self-employed investors and those with multiple properties. Current DSCR rates in Florida range from 6.25%–7.50%. SpillDeals calculates DSCR for every property automatically.

What is the 1% rule for rental properties, and does it still work in Florida?

The 1% rule states that a rental property's monthly rent should equal at least 1% of its purchase price. For example, a $200,000 home should rent for $2,000/month. In Florida's current market (2026), the 1% rule is hard to hit in most coastal markets but achievable in Jacksonville, parts of Tampa, and smaller markets like Daytona Beach and Lakeland. SpillDeals shows the rent-to-price ratio on every listing so you can spot these deals instantly.

How often are properties updated on SpillDeals?

SpillDeals pulls live listing data from MLS and public sources daily. The scraper runs every 20–30 minutes, continuously ingesting new listings and updating prices. New properties are automatically analyzed and graded within minutes of appearing. Pro users get priority access to new listings as they hit the database.

Can I use SpillDeals to find fix and flip properties in Florida?

Yes. SpillDeals has a dedicated Flip tab that shows properties with high ARV (after-repair value) potential. The analysis estimates rehab costs, projected resale price, and profit margin on every fix-and-flip opportunity. Filter by condition, grade, and maximum renovation budget to find deals that fit your criteria.

What Florida cities have the best rental property cash flow in 2026?

The top Florida cities for rental cash flow in 2026 are: 1) Jacksonville (7.2% avg cap rate, strong rent-to-price ratio), 2) Tampa East/Sulphur Springs (6.8% cap rate, affordable duplexes), 3) Orlando/Kissimmee (6.5% cap rate, STR demand), 4) Fort Myers/Cape Coral (6.1% cap rate, post-hurricane buying opportunities), and 5) Miami/Hialeah (5.8% cap rate, strong appreciation). SpillDeals shows live deals from all of these markets.

What is house hacking and how does it work in Florida?

House hacking means buying a multi-unit property (duplex, triplex, or fourplex), living in one unit, and renting the others. The rental income covers your mortgage — often making your housing free or profitable. In Florida, FHA loans let you buy a 2-4 unit property with just 3.5% down, as long as you live in one unit. SpillDeals shows house hack scenarios on all multi-unit properties, including estimated rent from the other units and net housing cost.

SpillDeals | FL Investment Property Deals — Graded A-F

FL 🌴 Miami ⛵ Fort Lauderdale 🏌️ Palm Beach 🌉 Tampa 🎡 Orlando 🏙️ Jacksonville 🦅 Naples 🎨 Sarasota 🚤 Cape Coral 🌊 Port St Lucie 🏎️ Daytona Beach 🎓 Gainesville 🐎 Ocala 🏛️ Tallahassee 🏖️ Pensacola 🦢 Lakeland

Quick Filter:

All Multi-Unit Single Search results for “Ocala”

60 of 60 properties · ✕ Clear filters · Search: “Ocala” — 60 result(s)

1 A · 59 F

Deal gradesA — 12%+ ROI 🔒B — 8%+ ROI 🔒C — 5%+ ROI ✓ FreeA & B unlock with Pro

⚡ Go Pro

Grade

Cash+ only

$89,900🔒 Pro Deal

$89,900

4509 Ken Knight Dr N, Ocala

2bd1ba Single716sf $126/sf Built 1970

Monthly Cashflow+$216/mo

CoC ROI

••.•%

Rent Est

$•,•••/mo

Cap Rate

•.•%

🔓 Unlock Pro

$165,000💡 🏦 DSCR 25%dn: +$55/mo

$165,000

2917 Parr Ct E, Ocala

3bd1ba Single874sf $189/sf Built 1954

Cashflow

$-151/mo

CoC ROI

-12.8%

Rent Est

$1,833/mo

HUD FMR · GRM 7.5

Cap Rate

7.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-5/mo🏦 DSCR 25%dn: +$55/mo

🏠 Listing

$199,999💡 🏦 DSCR 25%dn: $-83/mo

$199,999

1510 E Navajo Ave, Ocala

3bd1ba Single1,047sf $191/sf Built 1957

Cashflow

$-351/mo

CoC ROI

-24.6%

Rent Est

$1,992/mo

HUD FMR · GRM 8.4

Cap Rate

6.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-156/mo🏦 DSCR 25%dn: $-83/mo

🏠 Listing

$99,995💡 🏦 DSCR 25%dn: $-383/mo

$99,995

3840 N Lake Dr #125, Ocala

1bd1ba Single682sf $147/sf Built 1973

Cashflow

$-501/mo

CoC ROI

-70.2%

Rent Est

$1,203/mo

HUD FMR · GRM 6.9

Cap Rate

2.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-420/mo🏦 DSCR 25%dn: $-383/mo

🏠 Listing

$249,900💡 🏦 DSCR 25%dn: $-271/mo

$249,900

9155 Mill Grv, Ocala

4bd2ba Single1,808sf $138/sf Built 2013

Cashflow

$-615/mo

CoC ROI

-34.5%

Rent Est

$2,375/mo

HUD FMR · GRM 8.8

Cap Rate

5.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-364/mo🏦 DSCR 25%dn: $-271/mo

🏠 Listing

🏆

🔒 Unlock full financials, cashflow projections, and loan analysis for every deal

1 Grade A/B deal locked — Pro only locked — Pro members see all A/B grade deals

⚡ Start Free Trial

$224,900💡 🏦 DSCR 25%dn: $-303/mo

$224,900

5012 S 66th St, Ocala

3bd2ba Single1,802sf $125/sf Built 1995

Cashflow

$-618/mo

CoC ROI

-38.5%

Rent Est

$2,065/mo

HUD FMR · GRM 9.1

Cap Rate

5.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-386/mo🏦 DSCR 25%dn: $-303/mo

🏠 Listing

$242,990💡 🏦 DSCR 25%dn: $-290/mo

$242,990

7763 Calvin St, Ocala

3bd2ba Single1,209sf $201/sf Built 2026

Cashflow

$-637/mo

CoC ROI

-36.8%

Rent Est

$2,153/mo

HUD FMR · GRM 9.4

Cap Rate

5.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-380/mo🏦 DSCR 25%dn: $-290/mo

🏠 Listing

$120,000💡 🏦 DSCR 25%dn: $-520/mo

$120,000

8413 Lucuya Way #306, Ocala

1bd1ba Single864sf $139/sf Built 1995

Cashflow

$-678/mo

CoC ROI

-79.1%

Rent Est

$1,241/mo

HUD FMR · GRM 8.1

Cap Rate

1.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-564/mo🏦 DSCR 25%dn: $-520/mo

🏠 Listing

$257,000💡 🏦 DSCR 25%dn: $-331/mo

$257,000

1223 Homard Blvd E, Ocala

3bd2ba Single1,382sf $186/sf Built 2001

Cashflow

$-697/mo

CoC ROI

-38.0%

Rent Est

$2,286/mo

HUD FMR · GRM 9.4

Cap Rate

5.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-426/mo🏦 DSCR 25%dn: $-331/mo

🏠 Listing

$244,750💡 🏦 DSCR 25%dn: $-414/mo

$244,750

326 Cahoon Rd S, Ocala

3bd4ba Single1,733sf $141/sf Built 1959

Cashflow

$-769/mo

CoC ROI

-44.0%

Rent Est

$2,102/mo

HUD FMR · GRM 9.7

Cap Rate

4.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-504/mo🏦 DSCR 25%dn: $-414/mo

🏠 Listing

$260,000💡 🏦 DSCR 25%dn: $-537/mo

$260,000

4926 Stolls Ave, Ocala

3bd2ba Single1,964sf $132/sf Built 1962

Cashflow

$-922/mo

CoC ROI

-49.7%

Rent Est

$2,130/mo

HUD FMR · GRM 10.2

Cap Rate

4.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-633/mo🏦 DSCR 25%dn: $-537/mo

🏠 Listing

$225,000💡 🏦 DSCR 25%dn: $-605/mo

$225,000

546 SW 1st St #603, Ocala

2bd1ba Single791sf $284/sf Built 1988

Cashflow

$-934/mo

CoC ROI

-58.2%

Rent Est

$1,898/mo

HUD FMR · GRM 9.9

Cap Rate

3.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-688/mo🏦 DSCR 25%dn: $-605/mo

🏠 Listing

$250,000💡 🏦 DSCR 25%dn: $-616/mo

$250,000

13364 Beach Blvd #138, Ocala

3bd2ba Single1,394sf $179/sf Built 2006

Cashflow

$-960/mo

CoC ROI

-53.8%

Rent Est

$2,383/mo

HUD FMR · GRM 8.7

Cap Rate

3.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-709/mo🏦 DSCR 25%dn: $-616/mo

🏠 Listing

$225,000💡 🏦 DSCR 25%dn: $-672/mo

$225,000

1048 Tullamore Dr, Ocala

2bd2ba Single1,290sf $174/sf Built 2004

Cashflow

$-999/mo

CoC ROI

-62.2%

Rent Est

$1,935/mo

HUD FMR · GRM 9.7

Cap Rate

2.9%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-755/mo🏦 DSCR 25%dn: $-672/mo

🏠 Listing

$319,900💡 🏦 DSCR 25%dn: $-572/mo

$319,900

2620 E 33rd Ave, Ocala

4bd2ba Single1,434sf $223/sf Built 1974

Cashflow

$-1,051/mo

CoC ROI

-46.0%

Rent Est

$2,567/mo

HUD FMR · GRM 10.4

Cap Rate

4.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-691/mo🏦 DSCR 25%dn: $-572/mo

🏠 Listing

$340,990💡 🏦 DSCR 25%dn: $-595/mo

$340,990

7365 Everett Forest Dr, Ocala

4bd3ba Single1,842sf $185/sf Built 2026

Cashflow

$-1,095/mo

CoC ROI

-45.0%

Rent Est

$2,865/mo

HUD FMR · GRM 9.9

Cap Rate

4.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-721/mo🏦 DSCR 25%dn: $-595/mo

🏠 Listing

$210,000💡 🏦 DSCR 25%dn: $-861/mo

$210,000

1540 NE 191st St #145, Ocala

2bd2ba Single1,116sf $188/sf Built 1967

Cashflow

$-1,160/mo

CoC ROI

-77.4%

Rent Est

$1,879/mo

HUD FMR · GRM 9.3

Cap Rate

1.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-938/mo🏦 DSCR 25%dn: $-861/mo

🏠 Listing

$199,900💡 🏦 DSCR 25%dn: $-896/mo

$199,900

15406 E Pond Woods Dr #15406, Ocala

2bd2ba Single1,312sf $152/sf Built 1982

Cashflow

$-1,193/mo

CoC ROI

-83.6%

Rent Est

$1,626/mo

HUD FMR · GRM 10.2

Cap Rate

1.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-969/mo🏦 DSCR 25%dn: $-896/mo

🏠 Listing

$364,990💡 🏦 DSCR 25%dn: $-662/mo

$364,990

14816 MacAdemia Ln, Ocala

4bd2ba Single2,103sf $174/sf Built 2026

Cashflow

$-1,197/mo

CoC ROI

-46.0%

Rent Est

$3,068/mo

HUD FMR · GRM 9.9

Cap Rate

4.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-797/mo🏦 DSCR 25%dn: $-662/mo

🏠 Listing

$314,589💡 🏦 DSCR 25%dn: $-747/mo

$314,589

3975 Palladian Ct, Ocala

3bd2ba Single1,717sf $183/sf Built 2026

Cashflow

$-1,213/mo

CoC ROI

-54.0%

Rent Est

$2,580/mo

HUD FMR · GRM 10.2

Cap Rate

3.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-864/mo🏦 DSCR 25%dn: $-747/mo

🏠 Listing

$320,000💡 🏦 DSCR 25%dn: $-722/mo

$320,000

1302 S 58th St, Ocala

3bd2ba Single1,393sf $230/sf Built 1963

Cashflow

$-1,216/mo

CoC ROI

-53.2%

Rent Est

$2,372/mo

HUD FMR · GRM 11.2

Cap Rate

3.7%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-840/mo🏦 DSCR 25%dn: $-722/mo

🏠 Listing

$384,990💡 🏦 DSCR 25%dn: $-679/mo

$384,990

14808 MacAdamia Ln, Ocala

4bd3ba Single2,395sf $161/sf Built 2026

Cashflow

$-1,238/mo

CoC ROI

-45.1%

Rent Est

$3,287/mo

HUD FMR · GRM 9.8

Cap Rate

4.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-821/mo🏦 DSCR 25%dn: $-679/mo

🏠 Listing

$374,990💡 🏦 DSCR 25%dn: $-697/mo

$374,990

14820 MacAdemia Ln, Ocala

4bd2ba Single2,180sf $172/sf Built 2026

Cashflow

$-1,248/mo

CoC ROI

-46.6%

Rent Est

$3,132/mo

HUD FMR · GRM 10.0

Cap Rate

4.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-836/mo🏦 DSCR 25%dn: $-697/mo

🏠 Listing

$324,900💡 🏦 DSCR 25%dn: $-766/mo

$324,900

3085 Chandlers Crossing Dr, Ocala

3bd2ba Single1,490sf $218/sf Built 2017

Cashflow

$-1,265/mo

CoC ROI

-54.6%

Rent Est

$2,442/mo

HUD FMR · GRM 11.1

Cap Rate

3.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-886/mo🏦 DSCR 25%dn: $-766/mo

🏠 Listing

$393,518💡 🏦 DSCR 25%dn: $-778/mo

$393,518

14617 Labelle Oak Ct, Ocala

4bd3ba Single2,160sf $182/sf Built 2026

Cashflow

$-1,367/mo

CoC ROI

-48.7%

Rent Est

$3,142/mo

HUD FMR · GRM 10.4

Cap Rate

4.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-923/mo🏦 DSCR 25%dn: $-778/mo

🏠 Listing

$369,900💡 🏦 DSCR 25%dn: $-873/mo

$369,900

9832 Oxford Station Dr, Ocala

3bd2ba Single1,874sf $197/sf Built 1998

Cashflow

$-1,443/mo

CoC ROI

-54.7%

Rent Est

$2,754/mo

HUD FMR · GRM 11.2

Cap Rate

3.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,010/mo🏦 DSCR 25%dn: $-873/mo

🏠 Listing

$245,000💡 🏦 DSCR 25%dn: $-1,133/mo

$245,000

8215 SW 152nd Ave Unit G-307, Ocala

2bd2ba Single1,143sf $214/sf Built 1984

Cashflow

$-1,501/mo

CoC ROI

-85.8%

Rent Est

$1,943/mo

HUD FMR · GRM 10.5

Cap Rate

0.9%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,223/mo🏦 DSCR 25%dn: $-1,133/mo

🏠 Listing

$410,171💡 🏦 DSCR 25%dn: $-887/mo

$410,171

14633 Colesburg Ln, Ocala

4bd3ba Single2,160sf $190/sf Built 2026

Cashflow

$-1,510/mo

CoC ROI

-51.6%

Rent Est

$3,163/mo

HUD FMR · GRM 10.8

Cap Rate

3.8%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,038/mo🏦 DSCR 25%dn: $-887/mo

🏠 Listing

$350,000💡 🏦 DSCR 25%dn: $-1,036/mo

$350,000

4521 Tarpon Dr, Ocala

3bd2ba Single1,100sf $318/sf Built 1957

Cashflow

$-1,607/mo

CoC ROI

-64.3%

Rent Est

$2,214/mo

HUD FMR · GRM 13.2

Cap Rate

2.7%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,166/mo🏦 DSCR 25%dn: $-1,036/mo

🏠 Listing

$448,127💡 🏦 DSCR 25%dn: $-962/mo

$448,127

6783 Dutton Spur Ln, Ocala

5bd3ba Single2,600sf $172/sf Built 2026

Cashflow

$-1,640/mo

CoC ROI

-51.3%

Rent Est

$3,503/mo

HUD FMR · GRM 10.7

Cap Rate

3.9%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,128/mo🏦 DSCR 25%dn: $-962/mo

🏠 Listing

$255,000💡 🏦 DSCR 25%dn: $-1,280/mo

$255,000

Unit G1, Ocala

2bd2ba Single1,077sf $237/sf Built 1968

Cashflow

$-1,676/mo

CoC ROI

-92.1%

Rent Est

$1,867/mo

HUD FMR · GRM 11.4

Cap Rate

0.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,375/mo🏦 DSCR 25%dn: $-1,280/mo

🏠 Listing

$375,000💡 🏦 DSCR 25%dn: $-1,196/mo

$375,000

16002 Robey Ct, Ocala

3bd2ba Single1,536sf $244/sf Built 1994

Cashflow

$-1,794/mo

CoC ROI

-67.0%

Rent Est

$2,536/mo

HUD FMR · GRM 12.3

Cap Rate

2.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,334/mo🏦 DSCR 25%dn: $-1,196/mo

🏠 Listing

$410,000💡 🏦 DSCR 25%dn: $-1,163/mo

$410,000

9718 Fox Hollow Rd, Ocala

3bd2ba Single1,904sf $215/sf Built 1987

Cashflow

$-1,813/mo

CoC ROI

-62.0%

Rent Est

$2,824/mo

HUD FMR · GRM 12.1

Cap Rate

3.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,314/mo🏦 DSCR 25%dn: $-1,163/mo

🏠 Listing

$379,999💡 🏦 DSCR 25%dn: $-1,258/mo

$379,999

3003 N Adams St, Ocala

3bd2ba Single1,052sf $361/sf Built 1950

Cashflow

$-1,892/mo

CoC ROI

-69.8%

Rent Est

$2,220/mo

HUD FMR · GRM 14.3

Cap Rate

2.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,398/mo🏦 DSCR 25%dn: $-1,258/mo

🏠 Listing

$405,000💡 🏦 DSCR 25%dn: $-1,285/mo

$405,000

1166 NW 117th St, Ocala

3bd2ba Single1,375sf $295/sf Built 1950

Cashflow

$-1,953/mo

CoC ROI

-67.6%

Rent Est

$2,466/mo

HUD FMR · GRM 13.7

Cap Rate

2.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,435/mo🏦 DSCR 25%dn: $-1,285/mo

🏠 Listing

$485,000💡 🏦 DSCR 25%dn: $-1,348/mo

$485,000

15816 Hound Horn Ln, Ocala

4bd2ba Single2,232sf $217/sf Built 1981

Cashflow

$-2,120/mo

CoC ROI

-61.3%

Rent Est

$3,304/mo

HUD FMR · GRM 12.2

Cap Rate

3.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,527/mo🏦 DSCR 25%dn: $-1,348/mo

🏠 Listing

$429,999💡 🏦 DSCR 25%dn: $-1,435/mo

$429,999

9708 Forest Hills Dr, Ocala

3bd2ba Single1,409sf $305/sf Built 1954

Cashflow

$-2,153/mo

CoC ROI

-70.2%

Rent Est

$2,520/mo

HUD FMR · GRM 14.2

Cap Rate

2.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,594/mo🏦 DSCR 25%dn: $-1,435/mo

🏠 Listing

$315,000💡 🏦 DSCR 25%dn: $-1,686/mo

$315,000

15125 SW 48th Ter Unit G-99, Ocala

2bd1ba Single710sf $444/sf Built 1987

Cashflow

$-2,222/mo

CoC ROI

-98.9%

Rent Est

$1,712/mo

HUD FMR · GRM 15.3

Cap Rate

-0.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,802/mo🏦 DSCR 25%dn: $-1,686/mo

🏠 Listing

$350,000💡 🏦 DSCR 25%dn: $-1,697/mo

$350,000

12015 SW 14 St, Ocala

2bd2ba Single1,000sf $350/sf Built 1998

Cashflow

$-2,298/mo

CoC ROI

-92.0%

Rent Est

$1,835/mo

HUD FMR · GRM 15.9

Cap Rate

0.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,826/mo🏦 DSCR 25%dn: $-1,697/mo

🏠 Listing

$330,000💡 🏦 DSCR 25%dn: $-1,746/mo

$330,000

606 S Albany Ave #5, Ocala

2bd2ba Single741sf $445/sf Built 1987

Cashflow

$-2,311/mo

CoC ROI

-98.1%

Rent Est

$1,753/mo

HUD FMR · GRM 15.7

Cap Rate

-0.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,868/mo🏦 DSCR 25%dn: $-1,746/mo

🏠 Listing

$535,000💡 🏦 DSCR 25%dn: $-1,529/mo

$535,000

956 Candlebark Dr, Ocala

4bd4ba Single2,766sf $193/sf Built 2005

Cashflow

$-2,374/mo

CoC ROI

-62.2%

Rent Est

$3,722/mo

HUD FMR · GRM 12.0

Cap Rate

2.9%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,727/mo🏦 DSCR 25%dn: $-1,529/mo

🏠 Listing

$370,000💡 🏦 DSCR 25%dn: $-1,795/mo

$370,000

10227 NW 9th St Cir Unit 206-3, Ocala

2bd2ba Single958sf $386/sf Built 1988

Cashflow

$-2,428/mo

CoC ROI

-92.0%

Rent Est

$1,963/mo

HUD FMR · GRM 15.7

Cap Rate

0.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,931/mo🏦 DSCR 25%dn: $-1,795/mo

🏠 Listing

$529,990💡 🏦 DSCR 25%dn: $-1,645/mo

$529,990

215 White Marsh Dr, Ocala

4bd2ba Single2,332sf $227/sf Built 2015

Cashflow

$-2,504/mo

CoC ROI

-66.2%

Rent Est

$3,427/mo

HUD FMR · GRM 12.9

Cap Rate

2.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,841/mo🏦 DSCR 25%dn: $-1,645/mo

🏠 Listing

$474,000💡 🏦 DSCR 25%dn: $-1,805/mo

$474,000

2701 W Arch St, Ocala

3bd2ba Single1,200sf $395/sf Built 2005

Cashflow

$-2,623/mo

CoC ROI

-77.6%

Rent Est

$2,436/mo

HUD FMR · GRM 16.2

Cap Rate

1.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-1,981/mo🏦 DSCR 25%dn: $-1,805/mo

🏠 Listing

$599,000💡 🏦 DSCR 25%dn: $-1,917/mo

$599,000

6521 W Hanna Ave, Ocala

7bd7ba Single2,663sf $225/sf Built 1969

Cashflow

$-2,898/mo

CoC ROI

-67.8%

Rent Est

$3,733/mo

HUD FMR · GRM 13.4

Cap Rate

2.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,139/mo🏦 DSCR 25%dn: $-1,917/mo

🏠 Listing

$349,000💡 🏦 DSCR 25%dn: $-2,353/mo

$349,000

36 NW 6th Ave #601, Ocala

2bd2ba Single984sf $355/sf Built 2007

Cashflow

$-2,943/mo

CoC ROI

-118.2%

Rent Est

$1,956/mo

HUD FMR · GRM 14.9

Cap Rate

-1.9%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,482/mo🏦 DSCR 25%dn: $-2,353/mo

🏠 Listing

$530,000💡 🏦 DSCR 25%dn: $-2,032/mo

$530,000

2780 NW 44th St, Ocala

4bd3ba Single1,219sf $435/sf Built 2026

Cashflow

$-2,949/mo

CoC ROI

-78.0%

Rent Est

$2,687/mo

HUD FMR · GRM 16.4

Cap Rate

1.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,228/mo🏦 DSCR 25%dn: $-2,032/mo

🏠 Listing

$545,000💡 🏦 DSCR 25%dn: $-2,160/mo

$545,000

15711 Scrimshaw Dr, Ocala

3bd2ba Single1,545sf $353/sf Built 1982

Cashflow

$-3,104/mo

CoC ROI

-79.8%

Rent Est

$2,754/mo

HUD FMR · GRM 16.5

Cap Rate

1.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,361/mo🏦 DSCR 25%dn: $-2,160/mo

🏠 Listing

$549,900💡 🏦 DSCR 25%dn: $-2,219/mo

$549,900

11315 SW 157th Ter, Ocala

3bd2ba Single1,411sf $390/sf Built 1980

Cashflow

$-3,181/mo

CoC ROI

-81.1%

Rent Est

$2,671/mo

HUD FMR · GRM 17.2

Cap Rate

1.3%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,423/mo🏦 DSCR 25%dn: $-2,219/mo

🏠 Listing

$629,900💡 🏦 DSCR 25%dn: $-2,156/mo

$629,900

3639 Darnall Pl, Ocala

4bd3ba Single2,570sf $245/sf Built 1957

Cashflow

$-3,205/mo

CoC ROI

-71.3%

Rent Est

$3,710/mo

HUD FMR · GRM 14.1

Cap Rate

2.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,389/mo🏦 DSCR 25%dn: $-2,156/mo

🏠 Listing

$535,000💡 🏦 DSCR 25%dn: $-2,449/mo

$535,000

1267 NW 3rd St, Ocala

2bd1ba Single1,090sf $491/sf Built 1924

Cashflow

$-3,417/mo

CoC ROI

-89.5%

Rent Est

$2,190/mo

HUD FMR · GRM 20.4

Cap Rate

0.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,647/mo🏦 DSCR 25%dn: $-2,449/mo

🏠 Listing

$589,000💡 🏦 DSCR 25%dn: $-2,549/mo

$589,000

13642 SW 157th Pl, Ocala

3bd4ba Single1,824sf $323/sf Built 2023

Cashflow

$-3,578/mo

CoC ROI

-85.1%

Rent Est

$2,869/mo

HUD FMR · GRM 17.1

Cap Rate

1.0%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,767/mo🏦 DSCR 25%dn: $-2,549/mo

🏠 Listing

$645,000💡 🏦 DSCR 25%dn: $-2,520/mo

$645,000

17146 SW 93rd St, Ocala

5bd4ba Single2,312sf $279/sf Built 2015

Cashflow

$-3,625/mo

CoC ROI

-78.8%

Rent Est

$3,412/mo

HUD FMR · GRM 15.8

Cap Rate

1.5%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,758/mo🏦 DSCR 25%dn: $-2,520/mo

🏠 Listing

$650,000💡 🏦 DSCR 25%dn: $-2,509/mo

$650,000

5802 S 3rd St, Ocala

4bd2ba Single2,004sf $324/sf Built 1916

Cashflow

$-3,629/mo

CoC ROI

-78.2%

Rent Est

$3,359/mo

HUD FMR · GRM 16.1

Cap Rate

1.6%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,750/mo🏦 DSCR 25%dn: $-2,509/mo

🏠 Listing

$475,000💡 🏦 DSCR 25%dn: $-2,842/mo

$475,000

7759 SW 100th St #37, Ocala

2bd2ba Single915sf $519/sf Built 1981

Cashflow

$-3,692/mo

CoC ROI

-108.9%

Rent Est

$2,063/mo

HUD FMR · GRM 19.2

Cap Rate

-1.1%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-3,017/mo🏦 DSCR 25%dn: $-2,842/mo

🏠 Listing

$699,999💡 🏦 DSCR 25%dn: $-2,796/mo

$699,999

259 NE 56th St, Ocala

4bd4ba Single1,511sf $463/sf Built 1946

Cashflow

$-3,796/mo

CoC ROI

-50.2%

Rent Est

$3,389/mo

HUD FMR · GRM 17.2

Cap Rate

1.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-3,055/mo🏦 DSCR 25%dn: $-2,796/mo

🏠 Listing

$460,000💡 🏦 DSCR 25%dn: $-3,020/mo

$460,000

50 Biscayne Blvd #4307, Ocala

1bd1ba Single800sf $575/sf Built 2007

Cashflow

$-3,848/mo

CoC ROI

-117.2%

Rent Est

$1,939/mo

HUD FMR · GRM 19.8

Cap Rate

-1.8%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-3,190/mo🏦 DSCR 25%dn: $-3,020/mo

🏠 Listing

$623,900💡 🏦 DSCR 25%dn: $-2,767/mo

$623,900

11615 SW 141st St, Ocala

3bd1ba Single1,355sf $460/sf Built 1959

Cashflow

$-3,886/mo

CoC ROI

-87.3%

Rent Est

$2,674/mo

HUD FMR · GRM 19.4

Cap Rate

0.8%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-2,998/mo🏦 DSCR 25%dn: $-2,767/mo

🏠 Listing

$485,000💡 💰 Negotiate: Offer -1% → positive

$485,000

7350 SW 89th St Unit 1610S, Ocala

2bd2ba Single1,155sf $420/sf Built 2007

Cashflow

$-4,219/mo

CoC ROI

-121.9%

Rent Est

$2,251/mo

HUD FMR · GRM 18.0

Cap Rate

-2.2%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-3,542/mo🏦 DSCR 25%dn: $-3,363/mo💰 Negotiate: Offer -1% → positive

🏠 Listing

$595,000💡 🏦 DSCR 25%dn: $-3,711/mo

$595,000

335 S Biscayne Blvd #3400, Ocala

2bd2ba Single1,105sf $538/sf Built 2005

Cashflow

$-4,772/mo

CoC ROI

-112.4%

Rent Est

$2,631/mo

HUD FMR · GRM 18.8

Cap Rate

-1.4%

💡 OPPORTUNITY — alternative strategies

🤝 Seller Finance: $-3,931/mo🏦 DSCR 25%dn: $-3,711/mo

🏠 Listing

#	Grade	Type	Property	Price	Rent	Cash In	CF/mo	ROI	Your Cost	Flip Equity
1	A	Single	4509 Ken Knight Dr N Ocala · 2bd/1.0ba · 716sf	$89,900	$???	$???	$???	$???/mo	?.?%	🔒 Unlock Pro
2	F	Single	2917 Parr Ct E Ocala · 3bd/1.0ba · 874sf · 1954	$165,000	$1,833	$14,129	$-151	-12.8%	$1,690/mo	$51,168
3	F	Single	1510 E Navajo Ave Ocala · 3bd/1.0ba · 1,047sf · 1957	$199,999	$1,992	$17,126	$-351	-24.6%	$2,017/mo	$53,762
4	F	Single	9155 Mill Grv Ocala · 4bd/2.0ba · 1,808sf · 2013	$249,900	$2,375	$21,399	$-615	-34.5%	$2,599/mo	$21,644
5	F	Single	7763 Calvin St Ocala · 3bd/2.0ba · 1,209sf · 2026	$242,990	$2,153	$20,807	$-637	-36.8%	$2,429/mo	$9,800
6	F	Single	1223 Homard Blvd E Ocala · 3bd/2.0ba · 1,382sf · 2001	$257,000	$2,286	$22,007	$-697	-38.0%	$2,600/mo	$51,589
7	F	Single	5012 S 66th St Ocala · 3bd/2.0ba · 1,802sf · 1995	$224,900	$2,065	$19,258	$-618	-38.5%	$2,340/mo	$64,863
8	F	Single	326 Cahoon Rd S Ocala · 3bd/4.0ba · 1,733sf · 1959	$244,750	$2,102	$20,958	$-769	-44.0%	$2,516/mo	$76,315
9	F	Single	7365 Everett Forest Dr Ocala · 4bd/3.0ba · 1,842sf · 2026	$340,990	$2,865	$29,198	$-1,095	-45.0%	$3,474/mo	$13,281
10	F	Single	14808 MacAdamia Ln Ocala · 4bd/3.0ba · 2,395sf · 2026	$384,990	$3,287	$32,966	$-1,238	-45.1%	$3,970/mo	$16,322
11	F	Single	14816 MacAdemia Ln Ocala · 4bd/2.5ba · 2,103sf · 2026	$364,990	$3,068	$31,254	$-1,197	-46.0%	$3,744/mo	$14,716
12	F	Single	2620 E 33rd Ave Ocala · 4bd/2.0ba · 1,434sf · 1974	$319,900	$2,567	$27,393	$-1,051	-46.0%	$3,177/mo	$63,655
13	F	Single	14820 MacAdemia Ln Ocala · 4bd/2.5ba · 2,180sf · 2026	$374,990	$3,132	$32,110	$-1,248	-46.6%	$3,848/mo	$15,140
14	F	Single	14617 Labelle Oak Ct Ocala · 4bd/3.0ba · 2,160sf · 2026	$393,518	$3,142	$33,696	$-1,367	-48.7%	$3,969/mo	$15,030
15	F	Single	4926 Stolls Ave Ocala · 3bd/2.5ba · 1,964sf · 1962	$260,000	$2,130	$22,263	$-922	-49.7%	$2,689/mo	$71,605
16	F	Single	259 NE 56th St Ocala · 4bd/4.0ba · 1,511sf · 1946	$699,999	$3,389	$90,766	$-3,796	-50.2%	$6,511/mo	$72,985
17	F	Single	6783 Dutton Spur Ln Ocala · 5bd/3.0ba · 2,600sf · 2026	$448,127	$3,503	$38,372	$-1,640	-51.3%	$4,538/mo	$17,450
18	F	Single	14633 Colesburg Ln Ocala · 4bd/3.0ba · 2,160sf · 2026	$410,171	$3,163	$35,122	$-1,510	-51.6%	$4,125/mo	$15,030
19	F	Single	1302 S 58th St Ocala · 3bd/2.0ba · 1,393sf · 1963	$320,000	$2,372	$27,401	$-1,216	-53.2%	$3,173/mo	$63,040
20	F	Single	13364 Beach Blvd #138 Ocala · 3bd/2.0ba · 1,394sf · 2006	$250,000	$2,383	$21,407	$-960	-53.8%	$2,950/mo	$51,720
21	F	Single	3975 Palladian Ct Ocala · 3bd/2.5ba · 1,717sf · 2026	$314,589	$2,580	$26,938	$-1,213	-54.0%	$3,353/mo	$12,594
22	F	Single	3085 Chandlers Crossing Dr Ocala · 3bd/2.0ba · 1,490sf · 2017	$324,900	$2,442	$27,821	$-1,265	-54.6%	$3,281/mo	$19,895
23	F	Single	9832 Oxford Station Dr Ocala · 3bd/2.0ba · 1,874sf · 1998	$369,900	$2,754	$31,674	$-1,443	-54.7%	$3,716/mo	$56,952
24	F	Single	546 SW 1st St #603 Ocala · 2bd/1.0ba · 791sf · 1988	$225,000	$1,898	$19,266	$-934	-58.2%	$2,510/mo	$46,571
25	F	Single	15816 Hound Horn Ln Ocala · 4bd/2.5ba · 2,232sf · 1981	$485,000	$3,304	$41,530	$-2,120	-61.3%	$4,833/mo	$71,805
26	F	Single	9718 Fox Hollow Rd Ocala · 3bd/2.5ba · 1,904sf · 1987	$410,000	$2,824	$35,108	$-1,813	-62.0%	$4,133/mo	$66,296
27	F	Single	1048 Tullamore Dr Ocala · 2bd/2.5ba · 1,290sf · 2004	$225,000	$1,935	$19,266	$-999	-62.2%	$2,607/mo	$50,586
28	F	Single	956 Candlebark Dr Ocala · 4bd/4.0ba · 2,766sf · 2005	$535,000	$3,722	$45,811	$-2,374	-62.2%	$5,434/mo	$74,849
29	F	Single	4521 Tarpon Dr Ocala · 3bd/2.0ba · 1,100sf · 1957	$350,000	$2,214	$29,970	$-1,607	-64.3%	$3,417/mo	$58,645
30	F	Single	215 White Marsh Dr Ocala · 4bd/2.5ba · 2,332sf · 2015	$529,990	$3,427	$45,382	$-2,504	-66.2%	$5,308/mo	$24,526
31	F	Single	16002 Robey Ct Ocala · 3bd/2.0ba · 1,536sf · 1994	$375,000	$2,536	$32,111	$-1,794	-67.0%	$3,875/mo	$61,126
32	F	Single	1166 NW 117th St Ocala · 3bd/2.0ba · 1,375sf · 1950	$405,000	$2,466	$34,680	$-1,953	-67.6%	$3,964/mo	$62,770
33	F	Single	6521 W Hanna Ave Ocala · 7bd/7.0ba · 2,663sf · 1969	$599,000	$3,733	$51,292	$-2,898	-67.8%	$5,946/mo	$102,528
34	F	Single	3003 N Adams St Ocala · 3bd/2.0ba · 1,052sf · 1950	$379,999	$2,220	$32,539	$-1,892	-69.8%	$3,697/mo	$57,925
35	F	Single	9708 Forest Hills Dr Ocala · 3bd/2.0ba · 1,409sf · 1954	$429,999	$2,520	$36,820	$-2,153	-70.2%	$4,202/mo	$63,280
36	F	Single	3840 N Lake Dr #125 Ocala · 1bd/1.0ba · 682sf · 1973	$99,995	$1,203	$8,562	$-501	-70.2%	$1,514/mo	$48,288
37	F	Single	3639 Darnall Pl Ocala · 4bd/3.0ba · 2,570sf · 1957	$629,900	$3,710	$53,937	$-3,205	-71.3%	$6,222/mo	$84,782
38	F	Single	1540 NE 191st St #145 Ocala · 2bd/2.0ba · 1,116sf · 1967	$210,000	$1,879	$17,982	$-1,160	-77.4%	$2,724/mo	$58,885
39	F	Single	2701 W Arch St Ocala · 3bd/2.0ba · 1,200sf · 2005	$474,000	$2,436	$40,588	$-2,623	-77.6%	$4,585/mo	$49,605
40	F	Single	2780 NW 44th St Ocala · 4bd/3.0ba · 1,219sf · 2026	$530,000	$2,687	$45,383	$-2,949	-78.0%	$5,110/mo	$9,854
41	F	Single	5802 S 3rd St Ocala · 4bd/2.5ba · 2,004sf · 1916	$650,000	$3,359	$55,659	$-3,629	-78.2%	$6,335/mo	$72,205
42	F	Single	17146 SW 93rd St Ocala · 5bd/4.0ba · 2,312sf · 2015	$645,000	$3,412	$55,230	$-3,625	-78.8%	$6,378/mo	$24,416
43	F	Single	8413 Lucuya Way #306 Ocala · 1bd/1.0ba · 864sf · 1995	$120,000	$1,241	$10,275	$-678	-79.1%	$1,717/mo	$47,597
44	F	Single	15711 Scrimshaw Dr Ocala · 3bd/2.0ba · 1,545sf · 1982	$545,000	$2,754	$46,668	$-3,104	-79.8%	$5,318/mo	$62,152
45	F	Single	11315 SW 157th Ter Ocala · 3bd/2.0ba · 1,411sf · 1980	$549,900	$2,671	$47,087	$-3,181	-81.1%	$5,321/mo	$60,270
46	F	Single	15406 E Pond Woods Dr #15406 Ocala · 2bd/2.5ba · 1,312sf · 1982	$199,900	$1,626	$17,117	$-1,193	-83.6%	$2,541/mo	$58,879
47	F	Single	13642 SW 157th Pl Ocala · 3bd/3.5ba · 1,824sf · 2023	$589,000	$2,869	$50,435	$-3,578	-85.1%	$5,878/mo	$13,182
48	F	Single	8215 SW 152nd Ave Unit G-307 Ocala · 2bd/2.0ba · 1,143sf · 1984	$245,000	$1,943	$20,979	$-1,501	-85.8%	$3,109/mo	$56,504
49	F	Single	11615 SW 141st St Ocala · 3bd/1.0ba · 1,355sf · 1959	$623,900	$2,674	$53,424	$-3,886	-87.3%	$6,004/mo	$58,382
50	F	Single	1267 NW 3rd St Ocala · 2bd/1.0ba · 1,090sf · 1924	$535,000	$2,190	$45,811	$-3,417	-89.5%	$5,144/mo	$54,408
51	F	Single	10227 NW 9th St Cir Unit 206-3 Ocala · 2bd/2.0ba · 958sf · 1988	$370,000	$1,963	$31,683	$-2,428	-92.0%	$4,013/mo	$53,005
52	F	Single	12015 SW 14 St Ocala · 2bd/2.5ba · 1,000sf · 1998	$350,000	$1,835	$29,970	$-2,298	-92.0%	$3,778/mo	$47,425
53	F	Single	Unit G1 Ocala · 2bd/1.5ba · 1,077sf · 1968	$255,000	$1,867	$21,835	$-1,676	-92.1%	$3,215/mo	$54,212
54	F	Single	606 S Albany Ave #5 Ocala · 2bd/2.0ba · 741sf · 1987	$330,000	$1,753	$28,257	$-2,311	-98.1%	$3,726/mo	$49,956
55	F	Single	15125 SW 48th Ter Unit G-99 Ocala · 2bd/1.0ba · 710sf · 1987	$315,000	$1,712	$26,973	$-2,222	-98.9%	$3,606/mo	$45,433
56	F	Single	7759 SW 100th St #37 Ocala · 2bd/2.0ba · 915sf · 1981	$475,000	$2,063	$40,674	$-3,692	-108.9%	$5,328/mo	$53,301
57	F	Single	335 S Biscayne Blvd #3400 Ocala · 2bd/2.0ba · 1,105sf · 2005	$595,000	$2,631	$50,949	$-4,772	-112.4%	$6,862/mo	$48,570
58	F	Single	50 Biscayne Blvd #4307 Ocala · 1bd/1.0ba · 800sf · 2007	$460,000	$1,939	$39,389	$-3,848	-117.2%	$5,381/mo	$41,158
59	F	Single	36 NW 6th Ave #601 Ocala · 2bd/2.0ba · 984sf · 2007	$349,000	$1,956	$29,884	$-2,943	-118.2%	$4,528/mo	$47,251
60	F	Single	7350 SW 89th St Unit 1610S Ocala · 2bd/2.0ba · 1,155sf · 2007	$485,000	$2,251	$41,530	$-4,219	-121.9%	$6,016/mo	$49,114

🏠

$89,900

4509 Ken Knight Dr N

Ocala · 2bd/1.0ba · Single

716 sf · Built 1970

🔒 Unlock Pro

—

Cash Flow

—

CoC ROI

—

Cap Rate

—

Cash In

🏠

$165,000

2917 Parr Ct E

Ocala · 3bd/1.0ba · Single

874 sf · Built 1954

$-151

Cash Flow

-12.8%

CoC ROI

7.2%

Cap Rate

$14,129

Cash In

🏠

$199,999

1510 E Navajo Ave

Ocala · 3bd/1.0ba · Single

1,047 sf · Built 1957

$-351

Cash Flow

-24.6%

CoC ROI

6.2%

Cap Rate

$17,126

Cash In

🏠

$249,900

9155 Mill Grv

Ocala · 4bd/2.0ba · Single

1,808 sf · Built 2013

$-615

Cash Flow

-34.5%

CoC ROI

5.3%

Cap Rate

$21,399

Cash In

🏠

$242,990

7763 Calvin St

Ocala · 3bd/2.0ba · Single

1,209 sf · Built 2026

$-637

Cash Flow

-36.8%

CoC ROI

5.1%

Cap Rate

$20,807

Cash In

🏠

$257,000

1223 Homard Blvd E

Ocala · 3bd/2.0ba · Single

1,382 sf · Built 2001

$-697

Cash Flow

-38.0%

CoC ROI

5.0%

Cap Rate

$22,007

Cash In

🏠

$224,900

5012 S 66th St

Ocala · 3bd/2.0ba · Single

1,802 sf · Built 1995

$-618

Cash Flow

-38.5%

CoC ROI

5.0%

Cap Rate

$19,258

Cash In

🏠

$244,750

326 Cahoon Rd S

Ocala · 3bd/4.0ba · Single

1,733 sf · Built 1959

$-769

Cash Flow

-44.0%

CoC ROI

4.5%

Cap Rate

$20,958

Cash In

🏠

$340,990

7365 Everett Forest Dr

Ocala · 4bd/3.0ba · Single

1,842 sf · Built 2026

$-1,095

Cash Flow

-45.0%

CoC ROI

4.4%

Cap Rate

$29,198

Cash In

🏠

$384,990

14808 MacAdamia Ln

Ocala · 4bd/3.0ba · Single

2,395 sf · Built 2026

$-1,238

Cash Flow

-45.1%

CoC ROI

4.4%

Cap Rate

$32,966

Cash In

🏠

$364,990

14816 MacAdemia Ln

Ocala · 4bd/2.5ba · Single

2,103 sf · Built 2026

$-1,197

Cash Flow

-46.0%

CoC ROI

4.3%

Cap Rate

$31,254

Cash In

🏠

$319,900

2620 E 33rd Ave

Ocala · 4bd/2.0ba · Single

1,434 sf · Built 1974

$-1,051

Cash Flow

-46.0%

CoC ROI

4.3%

Cap Rate

$27,393

Cash In

🏠

$374,990

14820 MacAdemia Ln

Ocala · 4bd/2.5ba · Single

2,180 sf · Built 2026

$-1,248

Cash Flow

-46.6%

CoC ROI

4.3%

Cap Rate

$32,110

Cash In

🏠

$393,518

14617 Labelle Oak Ct

Ocala · 4bd/3.0ba · Single

2,160 sf · Built 2026

$-1,367

Cash Flow

-48.7%

CoC ROI

4.1%

Cap Rate

$33,696

Cash In

🏠

$260,000

4926 Stolls Ave

Ocala · 3bd/2.5ba · Single

1,964 sf · Built 1962

$-922

Cash Flow

-49.7%

CoC ROI

4.0%

Cap Rate

$22,263

Cash In

🏠

$699,999

259 NE 56th St

Ocala · 4bd/4.0ba · Single

1,511 sf · Built 1946

$-3,796

Cash Flow

-50.2%

CoC ROI

1.4%

Cap Rate

$90,766

Cash In

🏠

$448,127

6783 Dutton Spur Ln

Ocala · 5bd/3.0ba · Single

2,600 sf · Built 2026

$-1,640

Cash Flow

-51.3%

CoC ROI

3.9%

Cap Rate

$38,372

Cash In

🏠

$410,171

14633 Colesburg Ln

Ocala · 4bd/3.0ba · Single

2,160 sf · Built 2026

$-1,510

Cash Flow

-51.6%

CoC ROI

3.8%

Cap Rate

$35,122

Cash In

🏠

$320,000

1302 S 58th St

Ocala · 3bd/2.0ba · Single

1,393 sf · Built 1963

$-1,216

Cash Flow

-53.2%

CoC ROI

3.7%

Cap Rate

$27,401

Cash In

🏘

$250,000

13364 Beach Blvd #138

Ocala · 3bd/2.0ba · Single

1,394 sf · Built 2006

$-960

Cash Flow

-53.8%

CoC ROI

3.6%

Cap Rate

$21,407

Cash In

🏠

$314,589

3975 Palladian Ct

Ocala · 3bd/2.5ba · Single

1,717 sf · Built 2026

$-1,213

Cash Flow

-54.0%

CoC ROI

3.6%

Cap Rate

$26,938

Cash In

🏠

$324,900

3085 Chandlers Crossing Dr

Ocala · 3bd/2.0ba · Single

1,490 sf · Built 2017

$-1,265

Cash Flow

-54.6%

CoC ROI

3.6%

Cap Rate

$27,821

Cash In

🏠

$369,900

9832 Oxford Station Dr

Ocala · 3bd/2.0ba · Single

1,874 sf · Built 1998

$-1,443

Cash Flow

-54.7%

CoC ROI

3.6%

Cap Rate

$31,674

Cash In

🏘

$225,000

546 SW 1st St #603

Ocala · 2bd/1.0ba · Single

791 sf · Built 1988

$-934

Cash Flow

-58.2%

CoC ROI

3.3%

Cap Rate

$19,266

Cash In

🏠

$485,000

15816 Hound Horn Ln

Ocala · 4bd/2.5ba · Single

2,232 sf · Built 1981

$-2,120

Cash Flow

-61.3%

CoC ROI

3.0%

Cap Rate

$41,530

Cash In

🏠

$410,000

9718 Fox Hollow Rd

Ocala · 3bd/2.5ba · Single

1,904 sf · Built 1987

$-1,813

Cash Flow

-62.0%

CoC ROI

3.0%

Cap Rate

$35,108

Cash In

🏠

$225,000

1048 Tullamore Dr

Ocala · 2bd/2.5ba · Single

1,290 sf · Built 2004

$-999

Cash Flow

-62.2%

CoC ROI

2.9%

Cap Rate

$19,266

Cash In

🏠

$535,000

956 Candlebark Dr

Ocala · 4bd/4.0ba · Single

2,766 sf · Built 2005

$-2,374

Cash Flow

-62.2%

CoC ROI

2.9%

Cap Rate

$45,811

Cash In

🏠

$350,000

4521 Tarpon Dr

Ocala · 3bd/2.0ba · Single

1,100 sf · Built 1957

$-1,607

Cash Flow

-64.3%

CoC ROI

2.7%

Cap Rate

$29,970

Cash In

🏠

$529,990

215 White Marsh Dr

Ocala · 4bd/2.5ba · Single

2,332 sf · Built 2015

$-2,504

Cash Flow

-66.2%

CoC ROI

2.6%

Cap Rate

$45,382

Cash In

🏠

$375,000

16002 Robey Ct

Ocala · 3bd/2.0ba · Single

1,536 sf · Built 1994

$-1,794

Cash Flow

-67.0%

CoC ROI

2.5%

Cap Rate

$32,111

Cash In

🏠

$405,000

1166 NW 117th St

Ocala · 3bd/2.0ba · Single

1,375 sf · Built 1950

$-1,953

Cash Flow

-67.6%

CoC ROI

2.5%

Cap Rate

$34,680

Cash In

🏠

$599,000

6521 W Hanna Ave

Ocala · 7bd/7.0ba · Single

2,663 sf · Built 1969

$-2,898

Cash Flow

-67.8%

CoC ROI

2.5%

Cap Rate

$51,292

Cash In

🏠

$379,999

3003 N Adams St

Ocala · 3bd/2.0ba · Single

1,052 sf · Built 1950

$-1,892

Cash Flow

-69.8%

CoC ROI

2.3%

Cap Rate

$32,539

Cash In

🏠

$429,999

9708 Forest Hills Dr

Ocala · 3bd/2.0ba · Single

1,409 sf · Built 1954

$-2,153

Cash Flow

-70.2%

CoC ROI

2.2%

Cap Rate

$36,820

Cash In

🏘

$99,995

3840 N Lake Dr #125

Ocala · 1bd/1.0ba · Single

682 sf · Built 1973

$-501

Cash Flow

-70.2%

CoC ROI

2.2%

Cap Rate

$8,562

Cash In

🏠

$629,900

3639 Darnall Pl

Ocala · 4bd/3.0ba · Single

2,570 sf · Built 1957

$-3,205

Cash Flow

-71.3%

CoC ROI

2.1%

Cap Rate

$53,937

Cash In

🏘

$210,000

1540 NE 191st St #145

Ocala · 2bd/2.0ba · Single

1,116 sf · Built 1967

$-1,160

Cash Flow

-77.4%

CoC ROI

1.6%

Cap Rate

$17,982

Cash In

🏠

$474,000

2701 W Arch St

Ocala · 3bd/2.0ba · Single

1,200 sf · Built 2005

$-2,623

Cash Flow

-77.6%

CoC ROI

1.6%

Cap Rate

$40,588

Cash In

🏠

$530,000

2780 NW 44th St

Ocala · 4bd/3.0ba · Single

1,219 sf · Built 2026

$-2,949

Cash Flow

-78.0%

CoC ROI

1.6%

Cap Rate

$45,383

Cash In

🏠

$650,000

5802 S 3rd St

Ocala · 4bd/2.5ba · Single

2,004 sf · Built 1916

$-3,629

Cash Flow

-78.2%

CoC ROI

1.6%

Cap Rate

$55,659

Cash In

🏠

$645,000

17146 SW 93rd St

Ocala · 5bd/4.0ba · Single

2,312 sf · Built 2015

$-3,625

Cash Flow

-78.8%

CoC ROI

1.5%

Cap Rate

$55,230

Cash In

🏘

$120,000

8413 Lucuya Way #306

Ocala · 1bd/1.0ba · Single

864 sf · Built 1995

$-678

Cash Flow

-79.1%

CoC ROI

1.5%

Cap Rate

$10,275

Cash In

🏠

$545,000

15711 Scrimshaw Dr

Ocala · 3bd/2.0ba · Single

1,545 sf · Built 1982

$-3,104

Cash Flow

-79.8%

CoC ROI

1.4%

Cap Rate

$46,668

Cash In

🏠

$549,900

11315 SW 157th Ter

Ocala · 3bd/2.0ba · Single

1,411 sf · Built 1980

$-3,181

Cash Flow

-81.1%

CoC ROI

1.3%

Cap Rate

$47,087

Cash In

🏘

$199,900

15406 E Pond Woods Dr #15406

Ocala · 2bd/2.5ba · Single

1,312 sf · Built 1982

$-1,193

Cash Flow

-83.6%

CoC ROI

1.1%

Cap Rate

$17,117

Cash In

🏠

$589,000

13642 SW 157th Pl

Ocala · 3bd/3.5ba · Single

1,824 sf · Built 2023

$-3,578

Cash Flow

-85.1%

CoC ROI

1.0%

Cap Rate

$50,435

Cash In

🏘

$245,000

8215 SW 152nd Ave Unit G-307

Ocala · 2bd/2.0ba · Single

1,143 sf · Built 1984

$-1,501

Cash Flow

-85.8%

CoC ROI

0.9%

Cap Rate

$20,979

Cash In

🏠

$623,900

11615 SW 141st St

Ocala · 3bd/1.0ba · Single

1,355 sf · Built 1959

$-3,886

Cash Flow

-87.3%

CoC ROI

0.8%

Cap Rate

$53,424

Cash In

🏠

$535,000

1267 NW 3rd St

Ocala · 2bd/1.0ba · Single

1,090 sf · Built 1924

$-3,417

Cash Flow

-89.5%

CoC ROI

0.6%

Cap Rate

$45,811

Cash In

🏘

$370,000

10227 NW 9th St Cir Unit 206-3

Ocala · 2bd/2.0ba · Single

958 sf · Built 1988

$-2,428

Cash Flow

-92.0%

CoC ROI

0.4%

Cap Rate

$31,683

Cash In

🏠

$350,000

12015 SW 14 St

Ocala · 2bd/2.5ba · Single

1,000 sf · Built 1998

$-2,298

Cash Flow

-92.0%

CoC ROI

0.4%

Cap Rate

$29,970

Cash In

🏘

$255,000

Unit G1

Ocala · 2bd/1.5ba · Single

1,077 sf · Built 1968

$-1,676

Cash Flow

-92.1%

CoC ROI

0.4%

Cap Rate

$21,835

Cash In

🏘

$330,000

606 S Albany Ave #5

Ocala · 2bd/2.0ba · Single

741 sf · Built 1987

$-2,311

Cash Flow

-98.1%

CoC ROI

-0.1%

Cap Rate

$28,257

Cash In

🏘

$315,000

15125 SW 48th Ter Unit G-99

Ocala · 2bd/1.0ba · Single

710 sf · Built 1987

$-2,222

Cash Flow

-98.9%

CoC ROI

-0.2%

Cap Rate

$26,973

Cash In

🏘

$475,000

7759 SW 100th St #37

Ocala · 2bd/2.0ba · Single

915 sf · Built 1981

$-3,692

Cash Flow

-108.9%

CoC ROI

-1.1%

Cap Rate

$40,674

Cash In

🏘

$595,000

335 S Biscayne Blvd #3400

Ocala · 2bd/2.0ba · Single

1,105 sf · Built 2005

$-4,772

Cash Flow

-112.4%

CoC ROI

-1.4%

Cap Rate

$50,949

Cash In

🏘

$460,000

50 Biscayne Blvd #4307

Ocala · 1bd/1.0ba · Single

800 sf · Built 2007

$-3,848

Cash Flow

-117.2%

CoC ROI

-1.8%

Cap Rate

$39,389

Cash In

🏘

$349,000

36 NW 6th Ave #601

Ocala · 2bd/2.0ba · Single

984 sf · Built 2007

$-2,943

Cash Flow

-118.2%

CoC ROI

-1.9%

Cap Rate

$29,884

Cash In

🏘

$485,000

7350 SW 89th St Unit 1610S

Ocala · 2bd/2.0ba · Single

1,155 sf · Built 2007

$-4,219

Cash Flow

-121.9%

CoC ROI

-2.2%

Cap Rate

$41,530

Cash In

Property Breakdowns

4509 Ken Knight Dr N SingleFL

Ocala, FL 32209 · 2bd/1.0ba · 716sf

$89,900
Asking Price

Cash Flow
$???/mo

ROI
??.?%

Cash Needed
$???,???

DSCR
?.??

🔒

Pro Deal — Grade A/B deal

Full analysis, FHA breakdown, flip & reno numbers, and owner data

⚡ Unlock Pro →

2917 Parr Ct E Single

Ocala, FL 32216 · 3bd/1.0ba · 874sf · Built 1954

$165,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $5,775

Loan Amount: $162,011

Fees / MIP: $2,786

Closing Costs: $4,950

Reserves (3mo): $3,404

Total Cash Needed: $14,129

Monthly Expenses

Mortgage P&I+MIP: $1,134.57

Property Tax: $268.12

Insurance: $150.00

HOA: $0.00

Maint + CapEx: $192.50

Vacancy + Mgmt: $238.28

Total: $1,983.47/mo

Returns

Market Rent (all units): $1,833

Your Rental Income: $1,833

Cashflow: $-151/mo

Annual: $-1,807/yr

Cash-on-Cash ROI: -12.8%

Cap Rate: 7.2% · DSCR: 0.87x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-151/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: $187/mo (vs $-151/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $202/mo — saves $352/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $717/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-513/mo

STR vs LTR

-51%

BREAKEVEN OCC

54%

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: $-151/mo · STR: $-513/mo · CoC ROI: -27.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,832/mo

RANGE

$1,832 – $1,832

CONFIDENCE

LOW

N/A

Our estimate $1,832/mo ✅ Inline with market

No comparable rentals found in 32216

Purchase + Close$169,950

Reno Cost$75,336

Holding (6mo)$11,901

Total All-In$257,187

ARV$291,503

Selling Costs 8%$23,320

Flip Profit+$10,996

Flip ROI13%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~72 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$8,303	+$9,133	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$75,336

VALUE ADDED

+$126,503

OVERALL ROI

168%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$51,168)
• Excellent reno ROI (168%)
• Older build (1954) — high value-add potential

👎 IS IT WORTH IT?

PROBABLY NOT — Risky

• Slight negative cashflow — manageable if house-hacking
• Low barrier to entry ($14,129 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

51/100

⚠️ Borderline

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1510 E Navajo Ave Single

Ocala, FL 33612 · 3bd/1.0ba · 1,047sf · Built 1957

$199,999
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $7,000

Loan Amount: $196,377

Fees / MIP: $3,377

Closing Costs: $6,000

Reserves (3mo): $4,126

Total Cash Needed: $17,126

Monthly Expenses

Mortgage P&I+MIP: $1,375.24

Property Tax: $325.00

Insurance: $150.00

HOA: $0.00

Maint + CapEx: $233.34

Vacancy + Mgmt: $258.93

Total: $2,342.49/mo

Returns

Market Rent (all units): $1,992

Your Rental Income: $1,992

Cashflow: $-351/mo

Annual: $-4,209/yr

Cash-on-Cash ROI: -24.6%

Cap Rate: 6.2% · DSCR: 0.74x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-351/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: $58/mo (vs $-351/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $76/mo — saves $427/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $358/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-810/mo

STR vs LTR

-55%

BREAKEVEN OCC

58%

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: $-351/mo · STR: $-810/mo · CoC ROI: -39.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,991/mo

RANGE

$1,991 – $1,991

CONFIDENCE

LOW

N/A

Our estimate $1,991/mo ✅ Inline with market

No comparable rentals found in 33612

Purchase + Close$205,999

Reno Cost$78,856

Holding (6mo)$14,055

Total All-In$298,910

ARV$332,618

Selling Costs 8%$26,609

Flip Profit+$7,098

Flip ROI8%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~69 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$9,946	+$10,941	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$78,856

VALUE ADDED

+$132,619

OVERALL ROI

168%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$53,762)
• Excellent reno ROI (168%)
• Older build (1957) — high value-add potential
• Negative cashflow ($-351/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-351/mo)
• Low barrier to entry ($17,126 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

47/100

⚠️ Borderline

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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

9155 Mill Grv Single

Ocala, FL 32222 · 4bd/2.0ba · 1,808sf · Built 2013

$249,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,746

Loan Amount: $245,374

Fees / MIP: $4,220

Closing Costs: $7,497

Reserves (3mo): $5,155

Total Cash Needed: $21,399

Monthly Expenses

Mortgage P&I+MIP: $1,718.36

Property Tax: $406.09

Insurance: $241.07

HOA: $25.00

Maint + CapEx: $291.55

Vacancy + Mgmt: $308.80

Total: $2,990.87/mo

Returns

Market Rent (all units): $2,375

Your Rental Income: $2,375

Cashflow: $-615/mo

Annual: $-7,386/yr

Cash-on-Cash ROI: -34.5%

Cap Rate: 5.3% · DSCR: 0.64x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-615/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: $-104/mo (vs $-615/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-82/mo — saves $534/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $609/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-1,027/mo

STR vs LTR

-53%

BREAKEVEN OCC

56%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-615/mo · STR: $-1,027/mo · CoC ROI: -41.7%

🏠 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 32222

Purchase + Close$257,397

Reno Cost$10,047

Holding (6mo)$17,945

Total All-In$285,389

ARV$281,591

Selling Costs 8%$22,527

Flip Profit$-26,325

Flip ROI-100%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,972	+$14,916	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.
HIGH	Landscaping & Curb Appeal	$2,250	+$9,000	400%
📌 Curb appeal sets buyer/tenant first impressions. Highest ROI per dollar — typically done in 1–2 days.
HIGH	Light Fixture Update	$1,800	+$3,600	200%
📌 Replacing dated fixtures with modern LED pendants/recessed lights takes 1–2 days and dramatically modernizes the feel.

RENO COST

$10,047

VALUE ADDED

+$31,691

OVERALL ROI

315%

🔨 FIX & FLIP High Confidence

• Decent forced equity (+$21,644)
• Excellent reno ROI (315%)
• Negative cashflow ($-615/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-615/mo)
• Low barrier to entry ($21,399 cash needed)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

39/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

7763 Calvin St Single

Ocala, FL 32208 · 3bd/2.0ba · 1,209sf · Built 2026

$242,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,505

Loan Amount: $238,589

Fees / MIP: $4,103

Closing Costs: $7,290

Reserves (3mo): $5,013

Total Cash Needed: $20,807

Monthly Expenses

Mortgage P&I+MIP: $1,670.85

Property Tax: $394.86

Insurance: $161.20

HOA: $0.00

Maint + CapEx: $283.49

Vacancy + Mgmt: $279.91

Total: $2,790.31/mo

Returns

Market Rent (all units): $2,153

Your Rental Income: $2,153

Cashflow: $-637/mo

Annual: $-7,646/yr

Cash-on-Cash ROI: -36.8%

Cap Rate: 5.1% · DSCR: 0.62x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-637/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: $-140/mo (vs $-637/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-118/mo — saves $519/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-90/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,191/mo

STR vs LTR

-59%

BREAKEVEN OCC

64%

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: $-637/mo · STR: $-1,191/mo · CoC ROI: -52.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,153/mo

RANGE

$2,153 – $2,153

CONFIDENCE

LOW

N/A

Our estimate $2,153/mo ✅ Inline with market

No comparable rentals found in 32208

Purchase + Close$250,280

Reno Cost$4,350

Holding (6mo)$16,742

Total All-In$271,371

ARV$257,139

Selling Costs 8%$20,571

Flip Profit$-34,803

Flip ROI-173%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,325	+$9,974	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$4,350

VALUE ADDED

+$14,149

OVERALL ROI

325%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (325%)
• Negative cashflow ($-637/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-637/mo)
• Low barrier to entry ($20,807 cash needed)
• High-crime area (Below Average) — higher risk

🛡 NEIGHBORHOOD SAFETY

3/10 Below Average

Higher than average crime rates in this area

AI Deal Score

37/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1223 Homard Blvd E Single

Ocala, FL 32225 · 3bd/2.0ba · 1,382sf · Built 2001

$257,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,995

Loan Amount: $252,345

Fees / MIP: $4,340

Closing Costs: $7,710

Reserves (3mo): $5,302

Total Cash Needed: $22,007

Monthly Expenses

Mortgage P&I+MIP: $1,767.18

Property Tax: $417.62

Insurance: $184.27

HOA: $17.00

Maint + CapEx: $299.84

Vacancy + Mgmt: $297.15

Total: $2,983.05/mo

Returns

Market Rent (all units): $2,286

Your Rental Income: $2,286

Cashflow: $-697/mo

Annual: $-8,368/yr

Cash-on-Cash ROI: -38.0%

Cap Rate: 5.0% · DSCR: 0.61x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-697/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: $-172/mo (vs $-697/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-148/mo — saves $549/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-283/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,360/mo

STR vs LTR

-63%

BREAKEVEN OCC

66%

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: $-697/mo · STR: $-1,360/mo · CoC ROI: -58.2%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,285/mo

RANGE

$2,285 – $2,285

CONFIDENCE

LOW

N/A

Our estimate $2,285/mo ✅ Inline with market

No comparable rentals found in 32225

Purchase + Close$264,710

Reno Cost$53,968

Holding (6mo)$17,898

Total All-In$336,576

ARV$362,556

Selling Costs 8%$29,005

Flip Profit$-3,024

Flip ROI-4%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~25 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,800	+$11,402	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~25 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$53,968

VALUE ADDED

+$105,556

OVERALL ROI

196%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$51,589)
• Excellent reno ROI (196%)
• Negative cashflow ($-697/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-697/mo)
• Low barrier to entry ($22,007 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

40/100

⚠️ Borderline

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

5012 S 66th St Single

Ocala, FL 33619 · 3bd/2.0ba · 1,802sf · Built 1995

$224,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $7,872

Loan Amount: $220,826

Fees / MIP: $3,798

Closing Costs: $6,747

Reserves (3mo): $4,639

Total Cash Needed: $19,258

Monthly Expenses

Mortgage P&I+MIP: $1,546.46

Property Tax: $365.46

Insurance: $240.27

HOA: $0.00

Maint + CapEx: $262.39

Vacancy + Mgmt: $268.39

Total: $2,682.96/mo

Returns

Market Rent (all units): $2,065

Your Rental Income: $2,065

Cashflow: $-618/mo

Annual: $-7,421/yr

Cash-on-Cash ROI: -38.5%

Cap Rate: 5.0% · DSCR: 0.60x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-618/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: $-159/mo (vs $-618/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-138/mo — saves $480/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $17/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,148/mo

STR vs LTR

-63%

BREAKEVEN OCC

63%

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: $-618/mo · STR: $-1,148/mo · CoC ROI: -53.1%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,064/mo

RANGE

$2,064 – $2,064

CONFIDENCE

LOW

N/A

Our estimate $2,064/mo ✅ Inline with market

No comparable rentals found in 33619

Purchase + Close$231,647

Reno Cost$70,227

Holding (6mo)$16,098

Total All-In$317,971

ARV$359,990

Selling Costs 8%$28,799

Flip Profit+$13,219

Flip ROI16%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~31 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,956	+$14,866	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,650	+$1,650	100%
📌 No additional notes available.

RENO COST

$70,227

VALUE ADDED

+$135,090

OVERALL ROI

192%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$64,863)
• Excellent reno ROI (192%)
• Aging property (1995) — renovation upside
• Negative cashflow ($-618/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-618/mo)
• Low barrier to entry ($19,258 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

38/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

326 Cahoon Rd S Single

Ocala, FL 32220 · 3bd/4.0ba · 1,733sf · Built 1959

$244,750
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,566

Loan Amount: $240,317

Fees / MIP: $4,133

Closing Costs: $7,342

Reserves (3mo): $5,049

Total Cash Needed: $20,958

Monthly Expenses

Mortgage P&I+MIP: $1,682.95

Property Tax: $397.72

Insurance: $231.07

HOA: $0.00

Maint + CapEx: $285.54

Vacancy + Mgmt: $273.23

Total: $2,870.51/mo

Returns

Market Rent (all units): $2,102

Your Rental Income: $2,102

Cashflow: $-769/mo

Annual: $-9,225/yr

Cash-on-Cash ROI: -44.0%

Cap Rate: 4.5% · DSCR: 0.54x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-769/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: $-268/mo (vs $-769/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-246/mo — saves $523/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-171/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,304/mo

STR vs LTR

-63%

BREAKEVEN OCC

65%

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: $-769/mo · STR: $-1,304/mo · CoC ROI: -57.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,101/mo

RANGE

$2,101 – $2,101

CONFIDENCE

LOW

N/A

Our estimate $2,101/mo ✅ Inline with market

No comparable rentals found in 32220

Purchase + Close$252,092

Reno Cost$109,392

Holding (6mo)$17,223

Total All-In$378,707

ARV$430,457

Selling Costs 8%$34,437

Flip Profit+$17,313

Flip ROI14%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~67 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$16,464	+$18,110	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$109,392

VALUE ADDED

+$185,707

OVERALL ROI

170%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$76,315)
• Excellent reno ROI (170%)
• Older build (1959) — high value-add potential
• Negative cashflow ($-769/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-769/mo)
• Low barrier to entry ($20,958 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

39/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

7365 Everett Forest Dr Single

Ocala, FL 32218 · 4bd/3.0ba · 1,842sf · Built 2026

$340,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,935

Loan Amount: $334,814

Fees / MIP: $5,758

Closing Costs: $10,230

Reserves (3mo): $7,034

Total Cash Needed: $29,198

Monthly Expenses

Mortgage P&I+MIP: $2,344.72

Property Tax: $554.11

Insurance: $245.60

HOA: $45.00

Maint + CapEx: $397.82

Vacancy + Mgmt: $372.40

Total: $3,959.65/mo

Returns

Market Rent (all units): $2,865

Your Rental Income: $2,865

Cashflow: $-1,095/mo

Annual: $-13,140/yr

Cash-on-Cash ROI: -45.0%

Cap Rate: 4.4% · DSCR: 0.53x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,095/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: $-398/mo (vs $-1,095/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-367/mo — saves $728/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-360/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-1,828/mo

STR vs LTR

-61%

BREAKEVEN OCC

65%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,095/mo · STR: $-1,828/mo · CoC ROI: -61.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,864/mo

RANGE

$2,864 – $2,864

CONFIDENCE

LOW

N/A

Our estimate $2,864/mo ✅ Inline with market

No comparable rentals found in 32218

Purchase + Close$351,220

Reno Cost$6,090

Holding (6mo)$23,758

Total All-In$381,068

ARV$360,362

Selling Costs 8%$28,829

Flip Profit$-49,536

Flip ROI-175%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,066	+$15,196	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$6,090

VALUE ADDED

+$19,372

OVERALL ROI

318%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (318%)
• Negative cashflow ($-1,095/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,095/mo)

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

38/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

14808 MacAdamia Ln Single

Ocala, FL 32218 · 4bd/3.0ba · 2,395sf · Built 2026

$384,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $13,475

Loan Amount: $378,017

Fees / MIP: $6,502

Closing Costs: $11,550

Reserves (3mo): $7,942

Total Cash Needed: $32,966

Monthly Expenses

Mortgage P&I+MIP: $2,647.27

Property Tax: $625.61

Insurance: $319.33

HOA: $57.00

Maint + CapEx: $449.15

Vacancy + Mgmt: $427.36

Total: $4,525.72/mo

Returns

Market Rent (all units): $3,287

Your Rental Income: $3,287

Cashflow: $-1,238/mo

Annual: $-14,860/yr

Cash-on-Cash ROI: -45.1%

Cap Rate: 4.4% · DSCR: 0.53x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,238/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: $-451/mo (vs $-1,238/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-416/mo — saves $822/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-926/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-2,317/mo

STR vs LTR

-69%

BREAKEVEN OCC

70%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,238/mo · STR: $-2,317/mo · CoC ROI: -72.5%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,287/mo

RANGE

$3,287 – $3,287

CONFIDENCE

LOW

N/A

Our estimate $3,287/mo ✅ Inline with market

No comparable rentals found in 32218

Purchase + Close$396,540

Reno Cost$7,611

Holding (6mo)$27,154

Total All-In$431,305

ARV$408,924

Selling Costs 8%$32,714

Flip Profit$-55,095

Flip ROI-169%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$6,586	+$19,759	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$7,611

VALUE ADDED

+$23,934

OVERALL ROI

314%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (314%)
• Negative cashflow ($-1,238/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,238/mo)

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

38/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

14816 MacAdemia Ln Single

Ocala, FL 32218 · 4bd/2.5ba · 2,103sf · Built 2026

$364,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $12,775

Loan Amount: $358,379

Fees / MIP: $6,164

Closing Costs: $10,950

Reserves (3mo): $7,529

Total Cash Needed: $31,254

Monthly Expenses

Mortgage P&I+MIP: $2,509.74

Property Tax: $593.11

Insurance: $280.40

HOA: $57.00

Maint + CapEx: $425.82

Vacancy + Mgmt: $398.86

Total: $4,264.93/mo

Returns

Market Rent (all units): $3,068

Your Rental Income: $3,068

Cashflow: $-1,197/mo

Annual: $-14,361/yr

Cash-on-Cash ROI: -46.0%

Cap Rate: 4.3% · DSCR: 0.52x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,197/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: $-450/mo (vs $-1,197/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-417/mo — saves $780/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-665/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-2,092/mo

STR vs LTR

-65%

BREAKEVEN OCC

68%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,197/mo · STR: $-2,092/mo · CoC ROI: -67.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,068/mo

RANGE

$3,068 – $3,068

CONFIDENCE

LOW

N/A

Our estimate $3,068/mo ✅ Inline with market

No comparable rentals found in 32218

Purchase + Close$375,940

Reno Cost$6,808

Holding (6mo)$25,590

Total All-In$408,338

ARV$386,515

Selling Costs 8%$30,921

Flip Profit$-52,744

Flip ROI-173%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,783	+$17,350	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$6,808

VALUE ADDED

+$21,525

OVERALL ROI

316%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (316%)
• Negative cashflow ($-1,197/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,197/mo)

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

38/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

2620 E 33rd Ave Single

Ocala, FL 33610 · 4bd/2.0ba · 1,434sf · Built 1974

$319,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,196

Loan Amount: $314,106

Fees / MIP: $5,402

Closing Costs: $9,597

Reserves (3mo): $6,599

Total Cash Needed: $27,393

Monthly Expenses

Mortgage P&I+MIP: $2,199.70

Property Tax: $519.84

Insurance: $191.20

HOA: $0.00

Maint + CapEx: $373.21

Vacancy + Mgmt: $333.70

Total: $3,617.66/mo

Returns

Market Rent (all units): $2,567

Your Rental Income: $2,567

Cashflow: $-1,051/mo

Annual: $-12,609/yr

Cash-on-Cash ROI: -46.0%

Cap Rate: 4.3% · DSCR: 0.52x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,051/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: $-397/mo (vs $-1,051/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-368/mo — saves $683/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-18/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-1,527/mo

STR vs LTR

-54%

BREAKEVEN OCC

62%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,051/mo · STR: $-1,527/mo · CoC ROI: -53.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,566/mo

RANGE

$2,566 – $2,566

CONFIDENCE

LOW

N/A

Our estimate $2,566/mo ✅ Inline with market

No comparable rentals found in 33610

Purchase + Close$329,497

Reno Cost$92,257

Holding (6mo)$21,706

Total All-In$443,460

ARV$475,812

Selling Costs 8%$38,065

Flip Profit$-5,713

Flip ROI-5%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~52 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$13,623	+$14,985	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$92,257

VALUE ADDED

+$155,912

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$63,655)
• Excellent reno ROI (169%)
• Older build (1974) — high value-add potential
• Negative cashflow ($-1,051/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,051/mo)
• Has flip exit strategy if hold doesn't work
• High-crime area (Below Average) — higher risk

🛡 NEIGHBORHOOD SAFETY

3/10 Below Average

Higher than average crime rates in this area

AI Deal Score

33/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

14820 MacAdemia Ln Single

Ocala, FL 32218 · 4bd/2.5ba · 2,180sf · Built 2026

$374,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $13,125

Loan Amount: $368,198

Fees / MIP: $6,333

Closing Costs: $11,250

Reserves (3mo): $7,736

Total Cash Needed: $32,110

Monthly Expenses

Mortgage P&I+MIP: $2,578.50

Property Tax: $609.36

Insurance: $290.67

HOA: $57.00

Maint + CapEx: $437.49

Vacancy + Mgmt: $407.14

Total: $4,380.16/mo

Returns

Market Rent (all units): $3,132

Your Rental Income: $3,132

Cashflow: $-1,248/mo

Annual: $-14,979/yr

Cash-on-Cash ROI: -46.6%

Cap Rate: 4.3% · DSCR: 0.52x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,248/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: $-481/mo (vs $-1,248/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-447/mo — saves $801/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-780/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-2,192/mo

STR vs LTR

-66%

BREAKEVEN OCC

69%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,248/mo · STR: $-2,192/mo · CoC ROI: -69.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,131/mo

RANGE

$3,131 – $3,131

CONFIDENCE

LOW

N/A

Our estimate $3,131/mo ✅ Inline with market

No comparable rentals found in 32218

Purchase + Close$386,240

Reno Cost$7,020

Holding (6mo)$26,281

Total All-In$419,541

ARV$397,150

Selling Costs 8%$31,772

Flip Profit$-54,163

Flip ROI-173%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,995	+$17,985	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$7,020

VALUE ADDED

+$22,160

OVERALL ROI

316%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (316%)
• Negative cashflow ($-1,248/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,248/mo)

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

38/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

14617 Labelle Oak Ct Single

Ocala, FL 32219 · 4bd/3.0ba · 2,160sf · Built 2026

$393,518
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $13,773

Loan Amount: $386,390

Fees / MIP: $6,646

Closing Costs: $11,806

Reserves (3mo): $8,118

Total Cash Needed: $33,696

Monthly Expenses

Mortgage P&I+MIP: $2,705.91

Property Tax: $639.47

Insurance: $288.00

HOA: $8.00

Maint + CapEx: $459.10

Vacancy + Mgmt: $408.43

Total: $4,508.91/mo

Returns

Market Rent (all units): $3,142

Your Rental Income: $3,142

Cashflow: $-1,367/mo

Annual: $-16,406/yr

Cash-on-Cash ROI: -48.7%

Cap Rate: 4.1% · DSCR: 0.49x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,367/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: $-562/mo (vs $-1,367/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-527/mo — saves $840/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-909/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-2,297/mo

STR vs LTR

-66%

BREAKEVEN OCC

70%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,367/mo · STR: $-2,297/mo · CoC ROI: -70.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,141/mo

RANGE

$3,141 – $3,141

CONFIDENCE

LOW

N/A

Our estimate $3,141/mo ✅ Inline with market

No comparable rentals found in 32219

Purchase + Close$405,324

Reno Cost$6,965

Holding (6mo)$27,053

Total All-In$439,342

ARV$415,513

Selling Costs 8%$33,241

Flip Profit$-57,070

Flip ROI-175%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,940	+$17,820	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$6,965

VALUE ADDED

+$21,995

OVERALL ROI

316%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (316%)
• Negative cashflow ($-1,367/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,367/mo)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

35/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

4926 Stolls Ave Single

Ocala, FL 33615 · 3bd/2.5ba · 1,964sf · Built 1962

$260,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $9,100

Loan Amount: $255,291

Fees / MIP: $4,391

Closing Costs: $7,800

Reserves (3mo): $5,363

Total Cash Needed: $22,263

Monthly Expenses

Mortgage P&I+MIP: $1,787.82

Property Tax: $422.50

Insurance: $261.87

HOA: $0.00

Maint + CapEx: $303.34

Vacancy + Mgmt: $276.95

Total: $3,052.47/mo

Returns

Market Rent (all units): $2,130

Your Rental Income: $2,130

Cashflow: $-922/mo

Annual: $-11,065/yr

Cash-on-Cash ROI: -49.7%

Cap Rate: 4.0% · DSCR: 0.48x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-922/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: $-390/mo (vs $-922/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-367/mo — saves $555/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-352/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,477/mo

STR vs LTR

-66%

BREAKEVEN OCC

68%

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: $-922/mo · STR: $-1,477/mo · CoC ROI: -62.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,130/mo

RANGE

$2,130 – $2,130

CONFIDENCE

LOW

N/A

Our estimate $2,130/mo ✅ Inline with market

No comparable rentals found in 33615

Purchase + Close$267,800

Reno Cost$103,042

Holding (6mo)$18,315

Total All-In$389,157

ARV$434,647

Selling Costs 8%$34,772

Flip Profit+$10,718

Flip ROI9%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~64 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$18,658	+$20,524	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$103,042

VALUE ADDED

+$174,647

OVERALL ROI

170%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$71,605)
• Excellent reno ROI (170%)
• Older build (1962) — high value-add potential
• Negative cashflow ($-922/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-922/mo)
• Low barrier to entry ($22,263 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

35/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

259 NE 56th St Single

Ocala, FL 33137 · 4bd/4.0ba · 1,511sf · Built 1946

$699,999
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $55,999

Loan Amount: $655,270

Fees / MIP: $11,270

Closing Costs: $21,000

Reserves (3mo): $13,767

Total Cash Needed: $90,766

Monthly Expenses

Mortgage P&I+MIP: $4,588.89

Property Tax: $1,137.50

Insurance: $201.47

HOA: $0.00

Maint + CapEx: $816.66

Vacancy + Mgmt: $440.55

Total: $7,185.07/mo

Returns

Market Rent (all units): $3,389

Your Rental Income: $3,389

Cashflow: $-3,796/mo

Annual: $-45,555/yr

Cash-on-Cash ROI: -50.2%

Cap Rate: 1.4% · DSCR: 0.17x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,796/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: $-2,589/mo (vs $-3,796/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,526/mo — saves $1,271/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-3,585/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-4,548/mo

STR vs LTR

-65%

BREAKEVEN OCC

95%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-3,796/mo · STR: $-4,548/mo · CoC ROI: -60.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,388/mo

RANGE

$3,388 – $3,388

CONFIDENCE

LOW

N/A

Our estimate $3,388/mo ✅ Inline with market

No comparable rentals found in 33137

Purchase + Close$720,999

Reno Cost$104,874

Holding (6mo)$43,110

Total All-In$868,983

ARV$877,858

Selling Costs 8%$70,229

Flip Profit$-61,354

Flip ROI-34%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~80 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$14,354	+$15,790	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$104,874

VALUE ADDED

+$177,859

OVERALL ROI

170%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$72,985)
• Excellent reno ROI (170%)
• Older build (1946) — high value-add potential
• Negative cashflow ($-3,796/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,796/mo)
• High cash requirement ($90,766)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

20/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

6783 Dutton Spur Ln Single

Ocala, FL 32219 · 5bd/3.0ba · 2,600sf · Built 2026

$448,127
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $15,684

Loan Amount: $440,010

Fees / MIP: $7,568

Closing Costs: $13,444

Reserves (3mo): $9,244

Total Cash Needed: $38,372

Monthly Expenses

Mortgage P&I+MIP: $3,081.41

Property Tax: $728.21

Insurance: $346.67

HOA: $8.00

Maint + CapEx: $522.82

Vacancy + Mgmt: $455.34

Total: $5,142.44/mo

Returns

Market Rent (all units): $3,503

Your Rental Income: $3,503

Cashflow: $-1,640/mo

Annual: $-19,678/yr

Cash-on-Cash ROI: -51.3%

Cap Rate: 3.9% · DSCR: 0.47x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,640/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: $-724/mo (vs $-1,640/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-683/mo — saves $957/mo.

👥 Rent by Room

Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-642/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-3,043/mo

STR vs LTR

-78%

BREAKEVEN OCC

78%

STR EXPENSES BREAKDOWN

Platform fees: $135
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460

FURNITURE SETUP

Furniture: $11,500
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250

🛡

LTR is safer bet

LTR: $-1,640/mo · STR: $-3,043/mo · CoC ROI: -82.3%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,502/mo

RANGE

$3,502 – $3,502

CONFIDENCE

LOW

N/A

Our estimate $3,502/mo ✅ Inline with market

No comparable rentals found in 32219

Purchase + Close$461,571

Reno Cost$8,175

Holding (6mo)$30,855

Total All-In$500,600

ARV$473,752

Selling Costs 8%$37,900

Flip Profit$-64,749

Flip ROI-174%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$7,150	+$21,450	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$8,175

VALUE ADDED

+$25,625

OVERALL ROI

314%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (314%)
• Negative cashflow ($-1,640/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,640/mo)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

14633 Colesburg Ln Single

Ocala, FL 32219 · 4bd/3.0ba · 2,160sf · Built 2026

$410,171
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $14,356

Loan Amount: $402,742

Fees / MIP: $6,927

Closing Costs: $12,305

Reserves (3mo): $8,461

Total Cash Needed: $35,122

Monthly Expenses

Mortgage P&I+MIP: $2,820.42

Property Tax: $666.53

Insurance: $288.00

HOA: $8.00

Maint + CapEx: $478.53

Vacancy + Mgmt: $411.13

Total: $4,672.61/mo

Returns

Market Rent (all units): $3,163

Your Rental Income: $3,163

Cashflow: $-1,510/mo

Annual: $-18,121/yr

Cash-on-Cash ROI: -51.6%

Cap Rate: 3.8% · DSCR: 0.46x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,510/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: $-671/mo (vs $-1,510/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-634/mo — saves $876/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-1,073/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-2,438/mo

STR vs LTR

-67%

BREAKEVEN OCC

71%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-1,510/mo · STR: $-2,438/mo · CoC ROI: -73.2%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,162/mo

RANGE

$3,162 – $3,162

CONFIDENCE

LOW

N/A

Our estimate $3,162/mo ✅ Inline with market

No comparable rentals found in 32219

Purchase + Close$422,476

Reno Cost$6,965

Holding (6mo)$28,036

Total All-In$457,477

ARV$432,166

Selling Costs 8%$34,573

Flip Profit$-59,884

Flip ROI-178%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,940	+$17,820	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$6,965

VALUE ADDED

+$21,995

OVERALL ROI

316%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (316%)
• Negative cashflow ($-1,510/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,510/mo)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1302 S 58th St Single

Ocala, FL 33619 · 3bd/2.0ba · 1,393sf · Built 1963

$320,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,200

Loan Amount: $314,204

Fees / MIP: $5,404

Closing Costs: $9,600

Reserves (3mo): $6,601

Total Cash Needed: $27,401

Monthly Expenses

Mortgage P&I+MIP: $2,200.38

Property Tax: $520.00

Insurance: $185.73

HOA: $0.00

Maint + CapEx: $373.34

Vacancy + Mgmt: $308.33

Total: $3,587.78/mo

Returns

Market Rent (all units): $2,372

Your Rental Income: $2,372

Cashflow: $-1,216/mo

Annual: $-14,592/yr

Cash-on-Cash ROI: -53.2%

Cap Rate: 3.7% · DSCR: 0.45x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,216/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: $-562/mo (vs $-1,216/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-533/mo — saves $683/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-888/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,880/mo

STR vs LTR

-65%

BREAKEVEN OCC

74%

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: $-1,216/mo · STR: $-1,880/mo · CoC ROI: -70.2%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,371/mo

RANGE

$2,371 – $2,371

CONFIDENCE

LOW

N/A

Our estimate $2,371/mo ✅ Inline with market

No comparable rentals found in 33619

Purchase + Close$329,600

Reno Cost$91,423

Holding (6mo)$21,527

Total All-In$442,549

ARV$474,463

Selling Costs 8%$37,957

Flip Profit$-6,044

Flip ROI-5%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~63 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$13,234	+$14,557	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$91,423

VALUE ADDED

+$154,463

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$63,040)
• Excellent reno ROI (169%)
• Older build (1963) — high value-add potential
• Negative cashflow ($-1,216/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,216/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

29/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

13364 Beach Blvd #138 Single

Ocala, FL 32224 · 3bd/2.0ba · 1,394sf · Built 2006

$250,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,750

Loan Amount: $245,472

Fees / MIP: $4,222

Closing Costs: $7,500

Reserves (3mo): $5,157

Total Cash Needed: $21,407

Monthly Expenses

Mortgage P&I+MIP: $1,719.05

Property Tax: $406.25

Insurance: $185.87

HOA: $430.00

Maint + CapEx: $291.66

Vacancy + Mgmt: $309.73

Total: $3,342.56/mo

Returns

Market Rent (all units): $2,383

Your Rental Income: $2,383

Cashflow: $-960/mo

Annual: $-11,520/yr

Cash-on-Cash ROI: -53.8%

Cap Rate: 3.6% · DSCR: 0.44x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-960/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: $-449/mo (vs $-960/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-426/mo — saves $534/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-643/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,715/mo

STR vs LTR

-65%

BREAKEVEN OCC

71%

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: $-960/mo · STR: $-1,715/mo · CoC ROI: -74.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,382/mo

RANGE

$2,382 – $2,382

CONFIDENCE

LOW

N/A

Our estimate $2,382/mo ✅ Inline with market

No comparable rentals found in 32224

Purchase + Close$257,500

Reno Cost$54,072

Holding (6mo)$20,055

Total All-In$331,628

ARV$355,792

Selling Costs 8%$28,463

Flip Profit$-4,299

Flip ROI-6%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~20 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,834	+$11,500	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~20 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$54,072

VALUE ADDED

+$105,792

OVERALL ROI

196%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$51,720)
• Excellent reno ROI (196%)
• Negative cashflow ($-960/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-960/mo)
• Low barrier to entry ($21,407 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

35/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

3975 Palladian Ct Single

Ocala, FL 32217 · 3bd/2.5ba · 1,717sf · Built 2026

$314,589
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,011

Loan Amount: $308,891

Fees / MIP: $5,313

Closing Costs: $9,438

Reserves (3mo): $6,490

Total Cash Needed: $26,938

Monthly Expenses

Mortgage P&I+MIP: $2,163.18

Property Tax: $511.21

Insurance: $228.93

HOA: $188.00

Maint + CapEx: $367.02

Vacancy + Mgmt: $335.46

Total: $3,793.80/mo

Returns

Market Rent (all units): $2,580

Your Rental Income: $2,580

Cashflow: $-1,213/mo

Annual: $-14,560/yr

Cash-on-Cash ROI: -54.0%

Cap Rate: 3.6% · DSCR: 0.44x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,213/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: $-570/mo (vs $-1,213/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-541/mo — saves $672/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,083/mo

STR vs LTR

-70%

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: $-1,213/mo · STR: $-2,083/mo · CoC ROI: -78.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,580/mo

RANGE

$2,580 – $2,580

CONFIDENCE

LOW

N/A

Our estimate $2,580/mo ✅ Inline with market

No comparable rentals found in 32217

Purchase + Close$324,027

Reno Cost$5,747

Holding (6mo)$22,763

Total All-In$352,536

ARV$332,929

Selling Costs 8%$26,634

Flip Profit$-46,241

Flip ROI-177%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,722	+$14,165	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$5,747

VALUE ADDED

+$18,340

OVERALL ROI

319%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (319%)
• Negative cashflow ($-1,213/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,213/mo)

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

31/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

3085 Chandlers Crossing Dr Single

Ocala, FL 32226 · 3bd/2.0ba · 1,490sf · Built 2017

$324,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,372

Loan Amount: $319,015

Fees / MIP: $5,487

Closing Costs: $9,747

Reserves (3mo): $6,702

Total Cash Needed: $27,821

Monthly Expenses

Mortgage P&I+MIP: $2,234.08

Property Tax: $527.96

Insurance: $198.67

HOA: $50.00

Maint + CapEx: $379.05

Vacancy + Mgmt: $317.51

Total: $3,707.28/mo

Returns

Market Rent (all units): $2,442

Your Rental Income: $2,442

Cashflow: $-1,265/mo

Annual: $-15,178/yr

Cash-on-Cash ROI: -54.6%

Cap Rate: 3.6% · DSCR: 0.43x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,265/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: $-600/mo (vs $-1,265/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-571/mo — saves $694/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,007/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-1,990/mo

STR vs LTR

-66%

BREAKEVEN OCC

75%

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: $-1,265/mo · STR: $-1,990/mo · CoC ROI: -73.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,442/mo

RANGE

$2,442 – $2,442

CONFIDENCE

LOW

N/A

Our estimate $2,442/mo ✅ Inline with market

No comparable rentals found in 32226

Purchase + Close$334,647

Reno Cost$9,172

Holding (6mo)$22,244

Total All-In$366,063

ARV$353,968

Selling Costs 8%$28,317

Flip Profit$-40,413

Flip ROI-133%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,098	+$12,292	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.
HIGH	Landscaping & Curb Appeal	$2,250	+$9,000	400%
📌 Curb appeal sets buyer/tenant first impressions. Highest ROI per dollar — typically done in 1–2 days.
HIGH	Light Fixture Update	$1,800	+$3,600	200%
📌 Replacing dated fixtures with modern LED pendants/recessed lights takes 1–2 days and dramatically modernizes the feel.

RENO COST

$9,172

VALUE ADDED

+$29,068

OVERALL ROI

317%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (317%)
• Negative cashflow ($-1,265/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,265/mo)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

9832 Oxford Station Dr Single

Ocala, FL 32221 · 3bd/2.0ba · 1,874sf · Built 1998

$369,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $12,946

Loan Amount: $363,200

Fees / MIP: $6,247

Closing Costs: $11,097

Reserves (3mo): $7,631

Total Cash Needed: $31,674

Monthly Expenses

Mortgage P&I+MIP: $2,543.50

Property Tax: $601.09

Insurance: $249.87

HOA: $13.00

Maint + CapEx: $431.55

Vacancy + Mgmt: $358.02

Total: $4,197.03/mo

Returns

Market Rent (all units): $2,754

Your Rental Income: $2,754

Cashflow: $-1,443/mo

Annual: $-17,316/yr

Cash-on-Cash ROI: -54.7%

Cap Rate: 3.6% · DSCR: 0.43x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,443/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: $-687/mo (vs $-1,443/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-653/mo — saves $790/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,407/mo

STR vs LTR

-73%

BREAKEVEN OCC

81%

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: $-1,443/mo · STR: $-2,407/mo · CoC ROI: -81.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,754/mo

RANGE

$2,754 – $2,754

CONFIDENCE

LOW

N/A

Our estimate $2,754/mo ✅ Inline with market

No comparable rentals found in 32221

Purchase + Close$380,997

Reno Cost$58,272

Holding (6mo)$25,182

Total All-In$464,452

ARV$485,124

Selling Costs 8%$38,810

Flip Profit$-18,138

Flip ROI-22%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~28 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,154	+$15,460	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~28 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$58,272

VALUE ADDED

+$115,224

OVERALL ROI

198%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$56,952)
• Excellent reno ROI (198%)
• Aging property (1998) — renovation upside
• Negative cashflow ($-1,443/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,443/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

546 SW 1st St #603 Single

Ocala, FL 33130 · 2bd/1.0ba · 791sf · Built 1988

$225,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $7,875

Loan Amount: $220,925

Fees / MIP: $3,800

Closing Costs: $6,750

Reserves (3mo): $4,641

Total Cash Needed: $19,266

Monthly Expenses

Mortgage P&I+MIP: $1,547.15

Property Tax: $365.62

Insurance: $150.00

HOA: $260.00

Maint + CapEx: $262.50

Vacancy + Mgmt: $246.71

Total: $2,831.98/mo

Returns

Market Rent (all units): $1,898

Your Rental Income: $1,898

Cashflow: $-934/mo

Annual: $-11,211/yr

Cash-on-Cash ROI: -58.2%

Cap Rate: 3.3% · DSCR: 0.40x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-934/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: $-474/mo (vs $-934/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-454/mo — saves $481/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-1,583/mo

STR vs LTR

-69%

BREAKEVEN OCC

80%

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: $-934/mo · STR: $-1,583/mo · CoC ROI: -79.1%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,897/mo

RANGE

$1,897 – $1,897

CONFIDENCE

LOW

N/A

Our estimate $1,897/mo ✅ Inline with market

No comparable rentals found in 33130

Purchase + Close$231,750

Reno Cost$53,732

Holding (6mo)$16,992

Total All-In$302,474

ARV$325,303

Selling Costs 8%$26,024

Flip Profit$-3,195

Flip ROI-5%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~38 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,175	+$6,526	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,100	+$1,100	100%
📌 No additional notes available.

RENO COST

$53,732

VALUE ADDED

+$100,303

OVERALL ROI

187%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$46,571)
• Excellent reno ROI (187%)
• Aging property (1988) — renovation upside
• Negative cashflow ($-934/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-934/mo)
• Low barrier to entry ($19,266 cash needed)
• Has flip exit strategy if hold doesn't work
• High-crime area (Below Average) — higher risk

🛡 NEIGHBORHOOD SAFETY

3/10 Below Average

Higher than average crime rates in this area

AI Deal Score

32/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

15816 Hound Horn Ln Single

Ocala, FL 33624 · 4bd/2.5ba · 2,232sf · Built 1981

$485,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $16,975

Loan Amount: $476,215

Fees / MIP: $8,190

Closing Costs: $14,550

Reserves (3mo): $10,005

Total Cash Needed: $41,530

Monthly Expenses

Mortgage P&I+MIP: $3,334.96

Property Tax: $788.12

Insurance: $297.60

HOA: $8.00

Maint + CapEx: $565.84

Vacancy + Mgmt: $429.52

Total: $5,424.04/mo

Returns

Market Rent (all units): $3,304

Your Rental Income: $3,304

Cashflow: $-2,120/mo

Annual: $-25,441/yr

Cash-on-Cash ROI: -61.3%

Cap Rate: 3.0% · DSCR: 0.36x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,120/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: $-1,128/mo (vs $-2,120/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,084/mo — saves $1,036/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-1,824/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-3,088/mo

STR vs LTR

-68%

BREAKEVEN OCC

78%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-2,120/mo · STR: $-3,088/mo · CoC ROI: -82.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,303/mo

RANGE

$3,303 – $3,303

CONFIDENCE

LOW

N/A

Our estimate $3,303/mo ✅ Inline with market

No comparable rentals found in 33624

Purchase + Close$499,550

Reno Cost$83,892

Holding (6mo)$32,544

Total All-In$615,986

ARV$640,697

Selling Costs 8%$51,256

Flip Profit$-26,545

Flip ROI-23%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~45 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$6,138	+$18,414	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$83,892

VALUE ADDED

+$155,697

OVERALL ROI

186%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$71,805)
• Excellent reno ROI (186%)
• Older build (1981) — high value-add potential
• Negative cashflow ($-2,120/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,120/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

31/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

9718 Fox Hollow Rd Single

Ocala, FL 33647 · 3bd/2.5ba · 1,904sf · Built 1987

$410,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $14,350

Loan Amount: $402,574

Fees / MIP: $6,924

Closing Costs: $12,300

Reserves (3mo): $8,458

Total Cash Needed: $35,108

Monthly Expenses

Mortgage P&I+MIP: $2,819.24

Property Tax: $666.25

Insurance: $253.87

HOA: $52.00

Maint + CapEx: $478.34

Vacancy + Mgmt: $367.14

Total: $4,636.82/mo

Returns

Market Rent (all units): $2,824

Your Rental Income: $2,824

Cashflow: $-1,813/mo

Annual: $-21,753/yr

Cash-on-Cash ROI: -62.0%

Cap Rate: 3.0% · DSCR: 0.36x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,813/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: $-974/mo (vs $-1,813/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-937/mo — saves $876/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,793/mo

STR vs LTR

-74%

BREAKEVEN OCC

87%

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: $-1,813/mo · STR: $-2,793/mo · CoC ROI: -88.2%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,824/mo

RANGE

$2,824 – $2,824

CONFIDENCE

LOW

N/A

Our estimate $2,824/mo ✅ Inline with market

No comparable rentals found in 33647

Purchase + Close$422,300

Reno Cost$71,333

Holding (6mo)$27,821

Total All-In$521,454

ARV$547,630

Selling Costs 8%$43,810

Flip Profit$-17,635

Flip ROI-18%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~39 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,236	+$15,708	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,650	+$1,650	100%
📌 No additional notes available.

RENO COST

$71,333

VALUE ADDED

+$137,630

OVERALL ROI

193%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$66,296)
• Excellent reno ROI (193%)
• Aging property (1987) — renovation upside
• Negative cashflow ($-1,813/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,813/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

32/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1048 Tullamore Dr Single

Ocala, FL 33543 · 2bd/2.5ba · 1,290sf · Built 2004

$225,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $7,875

Loan Amount: $220,925

Fees / MIP: $3,800

Closing Costs: $6,750

Reserves (3mo): $4,641

Total Cash Needed: $19,266

Monthly Expenses

Mortgage P&I+MIP: $1,547.15

Property Tax: $365.62

Insurance: $172.00

HOA: $335.00

Maint + CapEx: $262.50

Vacancy + Mgmt: $251.60

Total: $2,933.87/mo

Returns

Market Rent (all units): $1,935

Your Rental Income: $1,935

Cashflow: $-999/mo

Annual: $-11,982/yr

Cash-on-Cash ROI: -62.2%

Cap Rate: 2.9% · DSCR: 0.35x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-999/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: $-538/mo (vs $-999/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-518/mo — saves $481/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-1,689/mo

STR vs LTR

-71%

BREAKEVEN OCC

82%

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: $-999/mo · STR: $-1,689/mo · CoC ROI: -84.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,935/mo

RANGE

$1,935 – $1,935

CONFIDENCE

LOW

N/A

Our estimate $1,935/mo ✅ Inline with market

No comparable rentals found in 33543

Purchase + Close$231,750

Reno Cost$53,162

Holding (6mo)$17,603

Total All-In$302,516

ARV$328,748

Selling Costs 8%$26,300

Flip Profit$-67

Flip ROI-0%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~22 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,548	+$10,642	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~22 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$53,162

VALUE ADDED

+$103,748

OVERALL ROI

195%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$50,586)
• Excellent reno ROI (195%)
• Negative cashflow ($-999/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-999/mo)
• Low barrier to entry ($19,266 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

34/100

🔴 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 Pasco County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

956 Candlebark Dr Single

Ocala, FL 32225 · 4bd/4.0ba · 2,766sf · Built 2005

$535,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $18,725

Loan Amount: $525,310

Fees / MIP: $9,035

Closing Costs: $16,050

Reserves (3mo): $11,036

Total Cash Needed: $45,811

Monthly Expenses

Mortgage P&I+MIP: $3,678.77

Property Tax: $869.38

Insurance: $368.80

HOA: $71.00

Maint + CapEx: $624.16

Vacancy + Mgmt: $483.81

Total: $6,095.92/mo

Returns

Market Rent (all units): $3,722

Your Rental Income: $3,722

Cashflow: $-2,374/mo

Annual: $-28,492/yr

Cash-on-Cash ROI: -62.2%

Cap Rate: 2.9% · DSCR: 0.35x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,374/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: $-1,280/mo (vs $-2,374/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,232/mo — saves $1,143/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-3,675/mo

STR vs LTR

-75%

BREAKEVEN OCC

85%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-2,374/mo · STR: $-3,675/mo · CoC ROI: -91.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,721/mo

RANGE

$3,721 – $3,721

CONFIDENCE

LOW

N/A

Our estimate $3,721/mo ✅ Inline with market

No comparable rentals found in 32225

Purchase + Close$551,050

Reno Cost$76,028

Holding (6mo)$36,576

Total All-In$663,653

ARV$685,877

Selling Costs 8%$54,870

Flip Profit$-32,646

Flip ROI-29%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~21 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$7,606	+$22,820	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~21 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$76,028

VALUE ADDED

+$150,877

OVERALL ROI

198%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$74,849)
• Excellent reno ROI (198%)
• Negative cashflow ($-2,374/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,374/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

31/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

4521 Tarpon Dr Single

Ocala, FL 33617 · 3bd/2.0ba · 1,100sf · Built 1957

$350,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

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: $150.00

HOA: $0.00

Maint + CapEx: $408.34

Vacancy + Mgmt: $287.88

Total: $3,821.63/mo

Returns

Market Rent (all units): $2,214

Your Rental Income: $2,214

Cashflow: $-1,607/mo

Annual: $-19,286/yr

Cash-on-Cash ROI: -64.3%

Cap Rate: 2.7% · DSCR: 0.33x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,607/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: $-892/mo (vs $-1,607/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-860/mo — saves $747/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,122/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,085/mo

STR vs LTR

-60%

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: $-1,607/mo · STR: $-2,085/mo · CoC ROI: -73.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,214/mo

RANGE

$2,214 – $2,214

CONFIDENCE

LOW

N/A

Our estimate $2,214/mo ✅ Inline with market

No comparable rentals found in 33617

Purchase + Close$360,500

Reno Cost$85,460

Holding (6mo)$22,930

Total All-In$468,890

ARV$494,105

Selling Costs 8%$39,528

Flip Profit$-14,313

Flip ROI-13%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~69 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$10,450	+$11,495	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$85,460

VALUE ADDED

+$144,105

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$58,645)
• Excellent reno ROI (169%)
• Older build (1957) — high value-add potential
• Negative cashflow ($-1,607/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,607/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

29/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

215 White Marsh Dr Single

Ocala, FL 32081 · 4bd/2.5ba · 2,332sf · Built 2015

$529,990
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $18,550

Loan Amount: $520,391

Fees / MIP: $8,950

Closing Costs: $15,900

Reserves (3mo): $10,933

Total Cash Needed: $45,382

Monthly Expenses

Mortgage P&I+MIP: $3,644.32

Property Tax: $861.23

Insurance: $310.93

HOA: $50.00

Maint + CapEx: $618.32

Vacancy + Mgmt: $445.48

Total: $5,930.28/mo

Returns

Market Rent (all units): $3,427

Your Rental Income: $3,427

Cashflow: $-2,504/mo

Annual: $-30,043/yr

Cash-on-Cash ROI: -66.2%

Cap Rate: 2.6% · DSCR: 0.31x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,504/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: $-1,420/mo (vs $-2,504/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,372/mo — saves $1,132/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,330/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-3,531/mo

STR vs LTR

-70%

BREAKEVEN OCC

83%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-2,504/mo · STR: $-3,531/mo · CoC ROI: -88.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,426/mo

RANGE

$3,426 – $3,426

CONFIDENCE

LOW

N/A

Our estimate $3,426/mo ✅ Inline with market

No comparable rentals found in 32081

Purchase + Close$545,890

Reno Cost$11,488

Holding (6mo)$35,582

Total All-In$592,959

ARV$566,004

Selling Costs 8%$45,280

Flip Profit$-72,236

Flip ROI-157%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$6,413	+$19,239	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.
HIGH	Landscaping & Curb Appeal	$2,250	+$9,000	400%
📌 Curb appeal sets buyer/tenant first impressions. Highest ROI per dollar — typically done in 1–2 days.
HIGH	Light Fixture Update	$1,800	+$3,600	200%
📌 Replacing dated fixtures with modern LED pendants/recessed lights takes 1–2 days and dramatically modernizes the feel.

RENO COST

$11,488

VALUE ADDED

+$36,014

OVERALL ROI

314%

🔨 FIX & FLIP High Confidence

• Decent forced equity (+$24,526)
• Excellent reno ROI (314%)
• Negative cashflow ($-2,504/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,504/mo)

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Found 🔍 Search Property Records →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

16002 Robey Ct Single

Ocala, FL 33647 · 3bd/2.0ba · 1,536sf · Built 1994

$375,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $13,125

Loan Amount: $368,208

Fees / MIP: $6,333

Closing Costs: $11,250

Reserves (3mo): $7,736

Total Cash Needed: $32,111

Monthly Expenses

Mortgage P&I+MIP: $2,578.58

Property Tax: $609.38

Insurance: $204.80

HOA: $170.00

Maint + CapEx: $437.50

Vacancy + Mgmt: $329.63

Total: $4,329.89/mo

Returns

Market Rent (all units): $2,536

Your Rental Income: $2,536

Cashflow: $-1,794/mo

Annual: $-21,531/yr

Cash-on-Cash ROI: -67.0%

Cap Rate: 2.5% · DSCR: 0.30x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,794/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: $-1,027/mo (vs $-1,794/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-993/mo — saves $801/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,630/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,545/mo

STR vs LTR

-68%

BREAKEVEN OCC

83%

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: $-1,794/mo · STR: $-2,545/mo · CoC ROI: -85.5%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,535/mo

RANGE

$2,535 – $2,535

CONFIDENCE

LOW

N/A

Our estimate $2,535/mo ✅ Inline with market

No comparable rentals found in 33647

Purchase + Close$386,250

Reno Cost$67,341

Holding (6mo)$25,979

Total All-In$479,570

ARV$503,466

Selling Costs 8%$40,277

Flip Profit$-16,381

Flip ROI-18%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~32 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,224	+$12,672	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,650	+$1,650	100%
📌 No additional notes available.

RENO COST

$67,341

VALUE ADDED

+$128,466

OVERALL ROI

191%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$61,126)
• Excellent reno ROI (191%)
• Aging property (1994) — renovation upside
• Negative cashflow ($-1,794/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,794/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

32/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1166 NW 117th St Single

Ocala, FL 33168 · 3bd/2.0ba · 1,375sf · Built 1950

$405,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $14,175

Loan Amount: $397,664

Fees / MIP: $6,839

Closing Costs: $12,150

Reserves (3mo): $8,355

Total Cash Needed: $34,680

Monthly Expenses

Mortgage P&I+MIP: $2,784.86

Property Tax: $658.12

Insurance: $183.33

HOA: $0.00

Maint + CapEx: $472.50

Vacancy + Mgmt: $320.59

Total: $4,419.41/mo

Returns

Market Rent (all units): $2,466

Your Rental Income: $2,466

Cashflow: $-1,953/mo

Annual: $-23,440/yr

Cash-on-Cash ROI: -67.6%

Cap Rate: 2.5% · DSCR: 0.30x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,953/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: $-1,125/mo (vs $-1,953/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,088/mo — saves $865/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,719/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,600/mo

STR vs LTR

-66%

BREAKEVEN OCC

84%

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: $-1,953/mo · STR: $-2,600/mo · CoC ROI: -82.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,466/mo

RANGE

$2,466 – $2,466

CONFIDENCE

LOW

N/A

Our estimate $2,466/mo ✅ Inline with market

No comparable rentals found in 33168

Purchase + Close$417,150

Reno Cost$91,056

Holding (6mo)$26,516

Total All-In$534,723

ARV$558,826

Selling Costs 8%$44,706

Flip Profit$-20,603

Flip ROI-18%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~76 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$13,062	+$14,369	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$91,056

VALUE ADDED

+$153,826

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$62,770)
• Excellent reno ROI (169%)
• Older build (1950) — high value-add potential
• Negative cashflow ($-1,953/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,953/mo)
• Has flip exit strategy if hold doesn't work
• High-crime area (Below Average) — higher risk

🛡 NEIGHBORHOOD SAFETY

3/10 Below Average

Higher than average crime rates in this area

AI Deal Score

28/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

6521 W Hanna Ave Single

Ocala, FL 33634 · 7bd/7.0ba · 2,663sf · Built 1969

$599,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $20,965

Loan Amount: $588,151

Fees / MIP: $10,116

Closing Costs: $17,970

Reserves (3mo): $12,357

Total Cash Needed: $51,292

Monthly Expenses

Mortgage P&I+MIP: $4,118.84

Property Tax: $973.38

Insurance: $355.07

HOA: $0.00

Maint + CapEx: $698.84

Vacancy + Mgmt: $485.30

Total: $6,631.42/mo

Returns

Market Rent (all units): $3,733

Your Rental Income: $3,733

Cashflow: $-2,898/mo

Annual: $-34,780/yr

Cash-on-Cash ROI: -67.8%

Cap Rate: 2.5% · DSCR: 0.30x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,898/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: $-1,674/mo (vs $-2,898/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,619/mo — saves $1,279/mo.

👥 Rent by Room

Rent 7 rooms at ~$900/room = $6,300/mo. Projected cashflow: $-331/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-4,729/mo

STR vs LTR

-90%

BREAKEVEN OCC

96%

STR EXPENSES BREAKDOWN

Platform fees: $135
Cleaning: $780
Management (20%): $900
Utilities: $725
Taxes (12%): $540
Other: $560

FURNITURE SETUP

Furniture: $15,100
Appliances: $800
Kitchen + Linens: $1,650
Electronics: $600
Decor + Supplies: $700
Total Setup: $19,150

🛡

LTR is safer bet

LTR: $-2,898/mo · STR: $-4,729/mo · CoC ROI: -97.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,733/mo

RANGE

$3,733 – $3,733

CONFIDENCE

LOW

N/A

Our estimate $3,733/mo ✅ Inline with market

No comparable rentals found in 33634

Purchase + Close$616,970

Reno Cost$144,892

Holding (6mo)$39,789

Total All-In$801,651

ARV$846,420

Selling Costs 8%$67,714

Flip Profit$-22,945

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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~57 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$25,298	+$27,828	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$144,892

VALUE ADDED

+$247,420

OVERALL ROI

171%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$102,528)
• Excellent reno ROI (171%)
• Older build (1969) — high value-add potential
• Negative cashflow ($-2,898/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,898/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

3003 N Adams St Single

Ocala, FL 33611 · 3bd/2.0ba · 1,052sf · Built 1950

$379,999
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $13,300

Loan Amount: $373,116

Fees / MIP: $6,417

Closing Costs: $11,400

Reserves (3mo): $7,839

Total Cash Needed: $32,539

Monthly Expenses

Mortgage P&I+MIP: $2,612.95

Property Tax: $617.50

Insurance: $150.00

HOA: $0.00

Maint + CapEx: $443.34

Vacancy + Mgmt: $288.60

Total: $4,112.38/mo

Returns

Market Rent (all units): $2,220

Your Rental Income: $2,220

Cashflow: $-1,892/mo

Annual: $-22,708/yr

Cash-on-Cash ROI: -69.8%

Cap Rate: 2.3% · DSCR: 0.28x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,892/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: $-1,115/mo (vs $-1,892/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,081/mo — saves $812/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,412/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,340/mo

STR vs LTR

-60%

BREAKEVEN OCC

80%

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: $-1,892/mo · STR: $-2,340/mo · CoC ROI: -77.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,220/mo

RANGE

$2,220 – $2,220

CONFIDENCE

LOW

N/A

Our estimate $2,220/mo ✅ Inline with market

No comparable rentals found in 33611

Purchase + Close$391,399

Reno Cost$84,483

Holding (6mo)$24,674

Total All-In$500,556

ARV$522,407

Selling Costs 8%$41,793

Flip Profit$-19,942

Flip ROI-18%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~76 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$9,994	+$10,993	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$84,483

VALUE ADDED

+$142,408

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$57,925)
• Excellent reno ROI (169%)
• Older build (1950) — high value-add potential
• Negative cashflow ($-1,892/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,892/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

31/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

9708 Forest Hills Dr Single

Ocala, FL 33612 · 3bd/2.0ba · 1,409sf · Built 1954

$429,999
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $15,050

Loan Amount: $422,211

Fees / MIP: $7,262

Closing Costs: $12,900

Reserves (3mo): $8,870

Total Cash Needed: $36,820

Monthly Expenses

Mortgage P&I+MIP: $2,956.75

Property Tax: $698.75

Insurance: $187.87

HOA: $0.00

Maint + CapEx: $501.66

Vacancy + Mgmt: $327.59

Total: $4,672.62/mo

Returns

Market Rent (all units): $2,520

Your Rental Income: $2,520

Cashflow: $-2,153/mo

Annual: $-25,832/yr

Cash-on-Cash ROI: -70.2%

Cap Rate: 2.2% · DSCR: 0.27x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,153/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: $-1,273/mo (vs $-2,153/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,234/mo — saves $918/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-1,973/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-2,818/mo

STR vs LTR

-67%

BREAKEVEN OCC

87%

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: $-2,153/mo · STR: $-2,818/mo · CoC ROI: -86.1%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,519/mo

RANGE

$2,519 – $2,519

CONFIDENCE

LOW

N/A

Our estimate $2,519/mo ✅ Inline with market

No comparable rentals found in 33612

Purchase + Close$442,899

Reno Cost$91,748

Holding (6mo)$28,036

Total All-In$562,683

ARV$585,027

Selling Costs 8%$46,802

Flip Profit$-24,458

Flip ROI-20%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~72 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$13,386	+$14,724	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$91,748

VALUE ADDED

+$155,028

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$63,280)
• Excellent reno ROI (169%)
• Older build (1954) — high value-add potential
• Negative cashflow ($-2,153/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,153/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

29/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

3840 N Lake Dr #125 Single

Ocala, FL 33614 · 1bd/1.0ba · 682sf · Built 1973

$99,995
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $3,500

Loan Amount: $98,184

Fees / MIP: $1,689

Closing Costs: $3,000

Reserves (3mo): $2,063

Total Cash Needed: $8,562

Monthly Expenses

Mortgage P&I+MIP: $687.59

Property Tax: $162.49

Insurance: $150.00

HOA: $431.00

Maint + CapEx: $116.66

Vacancy + Mgmt: $156.44

Total: $1,704.18/mo

Returns

Market Rent (all units): $1,203

Your Rental Income: $1,203

Cashflow: $-501/mo

Annual: $-6,010/yr

Cash-on-Cash ROI: -70.2%

Cap Rate: 2.2% · DSCR: 0.27x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-501/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: $-296/mo (vs $-501/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-287/mo — saves $214/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$120

OCCUPANCY

60%

GROSS / MO

$2,160

STR CASHFLOW

$-971/mo

STR vs LTR

-74%

BREAKEVEN OCC

78%

STR EXPENSES BREAKDOWN

Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213

FURNITURE SETUP

Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450

🛡

LTR is safer bet

LTR: $-501/mo · STR: $-971/mo · CoC ROI: -83.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,203/mo

RANGE

$1,203 – $1,203

CONFIDENCE

LOW

N/A

Our estimate $1,203/mo ✅ Inline with market

No comparable rentals found in 33614

Purchase + Close$102,995

Reno Cost$71,429

Holding (6mo)$10,225

Total All-In$184,649

ARV$219,711

Selling Costs 8%$17,577

Flip Profit+$17,486

Flip ROI22%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~53 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$6,479	+$7,127	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$71,429

VALUE ADDED

+$119,716

OVERALL ROI

168%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$48,288)
• Excellent reno ROI (168%)
• Older build (1973) — high value-add potential
• Negative cashflow ($-501/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-501/mo)
• Low barrier to entry ($8,562 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

34/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

3639 Darnall Pl Single

Ocala, FL 32217 · 4bd/3.0ba · 2,570sf · Built 1957

$629,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $22,046

Loan Amount: $618,491

Fees / MIP: $10,637

Closing Costs: $18,897

Reserves (3mo): $12,994

Total Cash Needed: $53,937

Monthly Expenses

Mortgage P&I+MIP: $4,331.32

Property Tax: $1,023.59

Insurance: $342.67

HOA: $0.00

Maint + CapEx: $734.89

Vacancy + Mgmt: $482.28

Total: $6,914.74/mo

Returns

Market Rent (all units): $3,710

Your Rental Income: $3,710

Cashflow: $-3,205/mo

Annual: $-38,458/yr

Cash-on-Cash ROI: -71.3%

Cap Rate: 2.1% · DSCR: 0.26x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,205/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: $-1,917/mo (vs $-3,205/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,860/mo — saves $1,345/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-4,375/mo

STR vs LTR

-74%

BREAKEVEN OCC

93%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-3,205/mo · STR: $-4,375/mo · CoC ROI: -96.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,709/mo

RANGE

$3,709 – $3,709

CONFIDENCE

LOW

N/A

Our estimate $3,709/mo ✅ Inline with market

No comparable rentals found in 32217

Purchase + Close$648,797

Reno Cost$120,900

Holding (6mo)$41,488

Total All-In$811,185

ARV$835,582

Selling Costs 8%$66,847

Flip Profit$-42,449

Flip ROI-26%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~69 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$24,415	+$26,856	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$120,900

VALUE ADDED

+$205,682

OVERALL ROI

170%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$84,782)
• Excellent reno ROI (170%)
• Older build (1957) — high value-add potential
• Negative cashflow ($-3,205/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,205/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

31/100

🔴 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 Duval County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1540 NE 191st St #145 Single

Ocala, FL 33179 · 2bd/2.0ba · 1,116sf · Built 1967

$210,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $7,350

Loan Amount: $206,196

Fees / MIP: $3,546

Closing Costs: $6,300

Reserves (3mo): $4,332

Total Cash Needed: $17,982

Monthly Expenses

Mortgage P&I+MIP: $1,444.00

Property Tax: $341.25

Insurance: $150.00

HOA: $614.00

Maint + CapEx: $245.00

Vacancy + Mgmt: $244.27

Total: $3,038.52/mo

Returns

Market Rent (all units): $1,879

Your Rental Income: $1,879

Cashflow: $-1,160/mo

Annual: $-13,914/yr

Cash-on-Cash ROI: -77.4%

Cap Rate: 1.6% · DSCR: 0.20x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,160/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: $-730/mo (vs $-1,160/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-711/mo — saves $448/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-1,810/mo

STR vs LTR

-69%

BREAKEVEN OCC

85%

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: $-1,160/mo · STR: $-1,810/mo · CoC ROI: -94.2%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,879/mo

RANGE

$1,879 – $1,879

CONFIDENCE

LOW

N/A

Our estimate $1,879/mo ✅ Inline with market

No comparable rentals found in 33179

Purchase + Close$216,300

Reno Cost$85,786

Holding (6mo)$18,231

Total All-In$320,317

ARV$354,671

Selling Costs 8%$28,374

Flip Profit+$5,980

Flip ROI6%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~59 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$10,602	+$11,662	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$85,786

VALUE ADDED

+$144,671

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$58,885)
• Excellent reno ROI (169%)
• Older build (1967) — high value-add potential
• Negative cashflow ($-1,160/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,160/mo)
• Low barrier to entry ($17,982 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

31/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

2701 W Arch St Single

Ocala, FL 33607 · 3bd/2.0ba · 1,200sf · Built 2005

$474,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $16,590

Loan Amount: $465,415

Fees / MIP: $8,005

Closing Costs: $14,220

Reserves (3mo): $9,778

Total Cash Needed: $40,588

Monthly Expenses

Mortgage P&I+MIP: $3,259.32

Property Tax: $770.25

Insurance: $160.00

HOA: $0.00

Maint + CapEx: $553.00

Vacancy + Mgmt: $316.68

Total: $5,059.24/mo

Returns

Market Rent (all units): $2,436

Your Rental Income: $2,436

Cashflow: $-2,623/mo

Annual: $-31,479/yr

Cash-on-Cash ROI: -77.6%

Cap Rate: 1.6% · DSCR: 0.20x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,623/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: $-1,654/mo (vs $-2,623/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,611/mo — saves $1,012/mo.

👥 Rent by Room

Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-2,359/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-3,153/mo

STR vs LTR

-64%

BREAKEVEN OCC

92%

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: $-2,623/mo · STR: $-3,153/mo · CoC ROI: -89.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,435/mo

RANGE

$2,435 – $2,435

CONFIDENCE

LOW

N/A

Our estimate $2,435/mo ✅ Inline with market

No comparable rentals found in 33607

Purchase + Close$488,220

Reno Cost$52,375

Holding (6mo)$30,355

Total All-In$570,950

ARV$575,980

Selling Costs 8%$46,078

Flip Profit$-41,049

Flip ROI-49%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~21 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,300	+$9,900	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~21 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$52,375

VALUE ADDED

+$101,980

OVERALL ROI

195%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$49,605)
• Excellent reno ROI (195%)
• Negative cashflow ($-2,623/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,623/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

4/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

21/100

❌ 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

2780 NW 44th St Single

Ocala, FL 33142 · 4bd/3.0ba · 1,219sf · Built 2026

$530,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $18,550

Loan Amount: $520,400

Fees / MIP: $8,950

Closing Costs: $15,900

Reserves (3mo): $10,933

Total Cash Needed: $45,383

Monthly Expenses

Mortgage P&I+MIP: $3,644.38

Property Tax: $861.25

Insurance: $162.53

HOA: $0.00

Maint + CapEx: $618.34

Vacancy + Mgmt: $349.26

Total: $5,635.75/mo

Returns

Market Rent (all units): $2,687

Your Rental Income: $2,687

Cashflow: $-2,949/mo

Annual: $-35,390/yr

Cash-on-Cash ROI: -78.0%

Cap Rate: 1.6% · DSCR: 0.19x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,949/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: $-1,865/mo (vs $-2,949/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,817/mo — saves $1,132/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,036/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-3,273/mo

STR vs LTR

-54%

BREAKEVEN OCC

81%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-2,949/mo · STR: $-3,273/mo · CoC ROI: -82.3%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,686/mo

RANGE

$2,686 – $2,686

CONFIDENCE

LOW

N/A

Our estimate $2,686/mo ✅ Inline with market

No comparable rentals found in 33142

Purchase + Close$545,900

Reno Cost$4,377

Holding (6mo)$33,814

Total All-In$584,092

ARV$544,232

Selling Costs 8%$43,539

Flip Profit$-83,399

Flip ROI-215%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,352	+$10,057	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$4,377

VALUE ADDED

+$14,232

OVERALL ROI

325%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (325%)
• Negative cashflow ($-2,949/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,949/mo)
• High-crime area (High Risk) — higher risk

🛡 NEIGHBORHOOD SAFETY

2/10 High Risk

Significantly elevated crime rates — factor into investment risk

AI Deal Score

20/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

5802 S 3rd St Single

Ocala, FL 33611 · 4bd/2.5ba · 2,004sf · Built 1916

$650,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $22,750

Loan Amount: $638,227

Fees / MIP: $10,977

Closing Costs: $19,500

Reserves (3mo): $13,409

Total Cash Needed: $55,659

Monthly Expenses

Mortgage P&I+MIP: $4,469.53

Property Tax: $1,056.25

Insurance: $267.20

HOA: $0.00

Maint + CapEx: $758.34

Vacancy + Mgmt: $436.62

Total: $6,987.93/mo

Returns

Market Rent (all units): $3,359

Your Rental Income: $3,359

Cashflow: $-3,629/mo

Annual: $-43,552/yr

Cash-on-Cash ROI: -78.2%

Cap Rate: 1.6% · DSCR: 0.19x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,629/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: $-2,300/mo (vs $-3,629/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,241/mo — saves $1,388/mo.

👥 Rent by Room

Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-3,388/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-4,440/mo

STR vs LTR

-68%

BREAKEVEN OCC

94%

STR EXPENSES BREAKDOWN

Platform fees: $135
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

🛡

LTR is safer bet

LTR: $-3,629/mo · STR: $-4,440/mo · CoC ROI: -95.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,358/mo

RANGE

$3,358 – $3,358

CONFIDENCE

LOW

N/A

Our estimate $3,358/mo ✅ Inline with market

No comparable rentals found in 33611

Purchase + Close$669,500

Reno Cost$103,856

Holding (6mo)$41,928

Total All-In$815,284

ARV$826,061

Selling Costs 8%$66,085

Flip Profit$-55,307

Flip ROI-38%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~110 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$19,038	+$20,942	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$103,856

VALUE ADDED

+$176,061

OVERALL ROI

170%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$72,205)
• Excellent reno ROI (170%)
• Older build (1916) — high value-add potential
• Negative cashflow ($-3,629/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,629/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

23/100

❌ 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

17146 SW 93rd St Single

Ocala, FL 33196 · 5bd/4.0ba · 2,312sf · Built 2015

$645,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $22,575

Loan Amount: $633,317

Fees / MIP: $10,892

Closing Costs: $19,350

Reserves (3mo): $13,305

Total Cash Needed: $55,230

Monthly Expenses

Mortgage P&I+MIP: $4,435.15

Property Tax: $1,048.12

Insurance: $308.27

HOA: $49.00

Maint + CapEx: $752.50

Vacancy + Mgmt: $443.51

Total: $7,036.55/mo

Returns

Market Rent (all units): $3,412

Your Rental Income: $3,412

Cashflow: $-3,625/mo

Annual: $-43,500/yr

Cash-on-Cash ROI: -78.8%

Cap Rate: 1.5% · DSCR: 0.18x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,625/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: $-2,306/mo (vs $-3,625/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,247/mo — saves $1,378/mo.

👥 Rent by Room

Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-2,537/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$300

OCCUPANCY

50%

GROSS / MO

$4,500

STR CASHFLOW

$-4,704/mo

STR vs LTR

-76%

BREAKEVEN OCC

96%

STR EXPENSES BREAKDOWN

Platform fees: $135
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460

FURNITURE SETUP

Furniture: $11,500
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250

🛡

LTR is safer bet

LTR: $-3,625/mo · STR: $-4,704/mo · CoC ROI: -98.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$3,411/mo

RANGE

$3,411 – $3,411

CONFIDENCE

LOW

N/A

Our estimate $3,411/mo ✅ Inline with market

No comparable rentals found in 33196

Purchase + Close$664,350

Reno Cost$11,433

Holding (6mo)$42,219

Total All-In$718,002

ARV$680,849

Selling Costs 8%$54,468

Flip Profit$-91,621

Flip ROI-172%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$6,358	+$19,074	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.
HIGH	Landscaping & Curb Appeal	$2,250	+$9,000	400%
📌 Curb appeal sets buyer/tenant first impressions. Highest ROI per dollar — typically done in 1–2 days.
HIGH	Light Fixture Update	$1,800	+$3,600	200%
📌 Replacing dated fixtures with modern LED pendants/recessed lights takes 1–2 days and dramatically modernizes the feel.

RENO COST

$11,433

VALUE ADDED

+$35,849

OVERALL ROI

314%

🔨 FIX & FLIP High Confidence

• Decent forced equity (+$24,416)
• Excellent reno ROI (314%)
• Negative cashflow ($-3,625/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,625/mo)

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

23/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

8413 Lucuya Way #306 Single

Ocala, FL 33637 · 1bd/1.0ba · 864sf · Built 1995

$120,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $4,200

Loan Amount: $117,826

Fees / MIP: $2,026

Closing Costs: $3,600

Reserves (3mo): $2,475

Total Cash Needed: $10,275

Monthly Expenses

Mortgage P&I+MIP: $825.14

Property Tax: $195.00

Insurance: $150.00

HOA: $447.00

Maint + CapEx: $140.00

Vacancy + Mgmt: $161.31

Total: $1,918.45/mo

Returns

Market Rent (all units): $1,241

Your Rental Income: $1,241

Cashflow: $-678/mo

Annual: $-8,131/yr

Cash-on-Cash ROI: -79.1%

Cap Rate: 1.5% · DSCR: 0.18x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-678/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: $-432/mo (vs $-678/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-421/mo — saves $256/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$120

OCCUPANCY

60%

GROSS / MO

$2,160

STR CASHFLOW

$-1,157/mo

STR vs LTR

-75%

BREAKEVEN OCC

83%

STR EXPENSES BREAKDOWN

Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213

FURNITURE SETUP

Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450

🛡

LTR is safer bet

LTR: $-678/mo · STR: $-1,157/mo · CoC ROI: -91.1%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,240/mo

RANGE

$1,240 – $1,240

CONFIDENCE

LOW

N/A

Our estimate $1,240/mo ✅ Inline with market

No comparable rentals found in 33637

Purchase + Close$123,600

Reno Cost$54,524

Holding (6mo)$11,511

Total All-In$189,635

ARV$222,121

Selling Costs 8%$17,770

Flip Profit+$14,716

Flip ROI24%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~31 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,376	+$7,128	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,100	+$1,100	100%
📌 No additional notes available.

RENO COST

$54,524

VALUE ADDED

+$102,121

OVERALL ROI

187%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$47,597)
• Excellent reno ROI (187%)
• Aging property (1995) — renovation upside
• Negative cashflow ($-678/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-678/mo)
• Low barrier to entry ($10,275 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

31/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

15711 Scrimshaw Dr Single

Ocala, FL 33624 · 3bd/2.0ba · 1,545sf · Built 1982

$545,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $19,075

Loan Amount: $535,129

Fees / MIP: $9,204

Closing Costs: $16,350

Reserves (3mo): $11,243

Total Cash Needed: $46,668

Monthly Expenses

Mortgage P&I+MIP: $3,747.53

Property Tax: $885.62

Insurance: $206.00

HOA: $25.00

Maint + CapEx: $635.84

Vacancy + Mgmt: $358.04

Total: $5,858.02/mo

Returns

Market Rent (all units): $2,754

Your Rental Income: $2,754

Cashflow: $-3,104/mo

Annual: $-37,247/yr

Cash-on-Cash ROI: -79.8%

Cap Rate: 1.4% · DSCR: 0.17x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,104/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: $-1,989/mo (vs $-3,104/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,940/mo — saves $1,164/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-3,846/mo

STR vs LTR

-70%

BREAKEVEN OCC

100%

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: $-3,104/mo · STR: $-3,846/mo · CoC ROI: -98.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,754/mo

RANGE

$2,754 – $2,754

CONFIDENCE

LOW

N/A

Our estimate $2,754/mo ✅ Inline with market

No comparable rentals found in 33624

Purchase + Close$561,350

Reno Cost$76,438

Holding (6mo)$35,148

Total All-In$672,936

ARV$683,590

Selling Costs 8%$54,687

Flip Profit$-44,033

Flip ROI-39%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~44 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$4,249	+$12,746	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$76,438

VALUE ADDED

+$138,590

OVERALL ROI

181%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$62,152)
• Excellent reno ROI (181%)
• Older build (1982) — high value-add potential
• Negative cashflow ($-3,104/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,104/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

23/100

❌ 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

11315 SW 157th Ter Single

Ocala, FL 33157 · 3bd/2.0ba · 1,411sf · Built 1980

$549,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $19,246

Loan Amount: $539,940

Fees / MIP: $9,286

Closing Costs: $16,497

Reserves (3mo): $11,344

Total Cash Needed: $47,087

Monthly Expenses

Mortgage P&I+MIP: $3,781.23

Property Tax: $893.59

Insurance: $188.13

HOA: $0.00

Maint + CapEx: $641.55

Vacancy + Mgmt: $347.25

Total: $5,851.75/mo

Returns

Market Rent (all units): $2,671

Your Rental Income: $2,671

Cashflow: $-3,181/mo

Annual: $-38,167/yr

Cash-on-Cash ROI: -81.1%

Cap Rate: 1.3% · DSCR: 0.16x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,181/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: $-2,056/mo (vs $-3,181/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,006/mo — saves $1,174/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-3,838/mo

STR vs LTR

-69%

BREAKEVEN OCC

100%

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: $-3,181/mo · STR: $-3,838/mo · CoC ROI: -97.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,671/mo

RANGE

$2,671 – $2,671

CONFIDENCE

LOW

N/A

Our estimate $2,671/mo ✅ Inline with market

No comparable rentals found in 33157

Purchase + Close$566,397

Reno Cost$74,984

Holding (6mo)$35,110

Total All-In$676,492

ARV$685,154

Selling Costs 8%$54,812

Flip Profit$-46,150

Flip ROI-42%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~46 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,880	+$11,641	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$74,984

VALUE ADDED

+$135,254

OVERALL ROI

180%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$60,270)
• Excellent reno ROI (180%)
• Older build (1980) — high value-add potential
• Negative cashflow ($-3,181/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,181/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

15406 E Pond Woods Dr #15406 Single

Ocala, FL 33618 · 2bd/2.5ba · 1,312sf · Built 1982

$199,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $6,996

Loan Amount: $196,279

Fees / MIP: $3,376

Closing Costs: $5,997

Reserves (3mo): $4,124

Total Cash Needed: $17,117

Monthly Expenses

Mortgage P&I+MIP: $1,374.55

Property Tax: $324.84

Insurance: $174.93

HOA: $500.00

Maint + CapEx: $233.21

Vacancy + Mgmt: $211.38

Total: $2,818.93/mo

Returns

Market Rent (all units): $1,626

Your Rental Income: $1,626

Cashflow: $-1,193/mo

Annual: $-14,314/yr

Cash-on-Cash ROI: -83.6%

Cap Rate: 1.1% · DSCR: 0.13x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,193/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: $-784/mo (vs $-1,193/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-766/mo — saves $427/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-1,645/mo

STR vs LTR

-66%

BREAKEVEN OCC

81%

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: $-1,193/mo · STR: $-1,645/mo · CoC ROI: -88.1%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,626/mo

RANGE

$1,626 – $1,626

CONFIDENCE

LOW

N/A

Our estimate $1,626/mo ✅ Inline with market

No comparable rentals found in 33618

Purchase + Close$205,897

Reno Cost$73,910

Holding (6mo)$16,914

Total All-In$296,721

ARV$332,689

Selling Costs 8%$26,615

Flip Profit+$9,353

Flip ROI11%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~44 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,608	+$10,824	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$73,910

VALUE ADDED

+$132,789

OVERALL ROI

180%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$58,879)
• Excellent reno ROI (180%)
• Older build (1982) — high value-add potential
• Negative cashflow ($-1,193/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,193/mo)
• Low barrier to entry ($17,117 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

28/100

🔴 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

13642 SW 157th Pl Single

Ocala, FL 33196 · 3bd/3.5ba · 1,824sf · Built 2023

$589,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $20,615

Loan Amount: $578,332

Fees / MIP: $9,947

Closing Costs: $17,670

Reserves (3mo): $12,150

Total Cash Needed: $50,435

Monthly Expenses

Mortgage P&I+MIP: $4,050.08

Property Tax: $957.12

Insurance: $243.20

HOA: $137.00

Maint + CapEx: $687.16

Vacancy + Mgmt: $373.00

Total: $6,447.57/mo

Returns

Market Rent (all units): $2,869

Your Rental Income: $2,869

Cashflow: $-3,578/mo

Annual: $-42,940/yr

Cash-on-Cash ROI: -85.1%

Cap Rate: 1.0% · DSCR: 0.12x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,578/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: $-2,374/mo (vs $-3,578/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,320/mo — saves $1,258/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-4,385/mo

STR vs LTR

-74%

BREAKEVEN OCC

100%

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: $-3,578/mo · STR: $-4,385/mo · CoC ROI: -106.0%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,869/mo

RANGE

$2,869 – $2,869

CONFIDENCE

LOW

N/A

Our estimate $2,869/mo ✅ Inline with market

No comparable rentals found in 33196

Purchase + Close$606,670

Reno Cost$6,041

Holding (6mo)$38,685

Total All-In$651,396

ARV$608,223

Selling Costs 8%$48,658

Flip Profit$-91,831

Flip ROI-207%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$5,016	+$15,048	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$6,041

VALUE ADDED

+$19,223

OVERALL ROI

318%

🔨 FIX & FLIP High Confidence

• Excellent reno ROI (318%)
• Negative cashflow ($-3,578/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,578/mo)

🛡 NEIGHBORHOOD SAFETY

6/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

23/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

8215 SW 152nd Ave Unit G-307 Single

Ocala, FL 33193 · 2bd/2.0ba · 1,143sf · Built 1984

$245,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,575

Loan Amount: $240,562

Fees / MIP: $4,137

Closing Costs: $7,350

Reserves (3mo): $5,054

Total Cash Needed: $20,979

Monthly Expenses

Mortgage P&I+MIP: $1,684.67

Property Tax: $398.12

Insurance: $152.40

HOA: $670.00

Maint + CapEx: $285.84

Vacancy + Mgmt: $252.54

Total: $3,443.57/mo

Returns

Market Rent (all units): $1,943

Your Rental Income: $1,943

Cashflow: $-1,501/mo

Annual: $-18,012/yr

Cash-on-Cash ROI: -85.8%

Cap Rate: 0.9% · DSCR: 0.11x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,501/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: $-1,000/mo (vs $-1,501/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-978/mo — saves $523/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,166/mo

STR vs LTR

-70%

BREAKEVEN OCC

92%

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: $-1,501/mo · STR: $-2,166/mo · CoC ROI: -102.7%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,942/mo

RANGE

$1,942 – $1,942

CONFIDENCE

LOW

N/A

Our estimate $1,942/mo ✅ Inline with market

No comparable rentals found in 33193

Purchase + Close$252,350

Reno Cost$72,077

Holding (6mo)$20,661

Total All-In$345,088

ARV$373,581

Selling Costs 8%$29,886

Flip Profit$-1,394

Flip ROI-2%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~42 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,143	+$9,430	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$72,077

VALUE ADDED

+$128,581

OVERALL ROI

178%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$56,504)
• Excellent reno ROI (178%)
• Older build (1984) — high value-add potential
• Negative cashflow ($-1,501/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,501/mo)
• Low barrier to entry ($20,979 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

AI Deal Score

27/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

11615 SW 141st St Single

Ocala, FL 33176 · 3bd/1.0ba · 1,355sf · Built 1959

$623,900
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $21,836

Loan Amount: $612,600

Fees / MIP: $10,536

Closing Costs: $18,717

Reserves (3mo): $12,870

Total Cash Needed: $53,424

Monthly Expenses

Mortgage P&I+MIP: $4,290.07

Property Tax: $1,013.84

Insurance: $180.67

HOA: $0.00

Maint + CapEx: $727.89

Vacancy + Mgmt: $347.64

Total: $6,560.09/mo

Returns

Market Rent (all units): $2,674

Your Rental Income: $2,674

Cashflow: $-3,886/mo

Annual: $-46,632/yr

Cash-on-Cash ROI: -87.3%

Cap Rate: 0.8% · DSCR: 0.09x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,886/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: $-2,610/mo (vs $-3,886/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,554/mo — saves $1,332/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$230

OCCUPANCY

53%

GROSS / MO

$3,657

STR CASHFLOW

$-4,457/mo

STR vs LTR

-68%

BREAKEVEN OCC

100%

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: $-3,886/mo · STR: $-4,457/mo · CoC ROI: -103.0%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,674/mo

RANGE

$2,674 – $2,674

CONFIDENCE

LOW

N/A

Our estimate $2,674/mo ✅ Inline with market

No comparable rentals found in 33176

Purchase + Close$642,617

Reno Cost$85,124

Holding (6mo)$39,361

Total All-In$767,102

ARV$767,407

Selling Costs 8%$61,393

Flip Profit$-61,088

Flip ROI-49%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~67 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$12,872	+$14,160	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$85,124

VALUE ADDED

+$143,507

OVERALL ROI

169%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$58,382)
• Excellent reno ROI (169%)
• Older build (1959) — high value-add potential
• Negative cashflow ($-3,886/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,886/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

24/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

1267 NW 3rd St Single

Ocala, FL 33125 · 2bd/1.0ba · 1,090sf · Built 1924

$535,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $18,725

Loan Amount: $525,310

Fees / MIP: $9,035

Closing Costs: $16,050

Reserves (3mo): $11,036

Total Cash Needed: $45,811

Monthly Expenses

Mortgage P&I+MIP: $3,678.77

Property Tax: $869.38

Insurance: $150.00

HOA: $0.00

Maint + CapEx: $624.16

Vacancy + Mgmt: $284.68

Total: $5,606.99/mo

Returns

Market Rent (all units): $2,190

Your Rental Income: $2,190

Cashflow: $-3,417/mo

Annual: $-41,006/yr

Cash-on-Cash ROI: -89.5%

Cap Rate: 0.6% · DSCR: 0.07x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,417/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: $-2,323/mo (vs $-3,417/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,275/mo — saves $1,143/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-3,958/mo

STR vs LTR

-73%

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: $-3,417/mo · STR: $-3,958/mo · CoC ROI: -107.5%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,189/mo

RANGE

$2,189 – $2,189

CONFIDENCE

LOW

N/A

Our estimate $2,189/mo ✅ Inline with market

No comparable rentals found in 33125

Purchase + Close$551,050

Reno Cost$79,732

Holding (6mo)$33,642

Total All-In$664,423

ARV$669,139

Selling Costs 8%$53,531

Flip Profit$-48,816

Flip ROI-43%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~102 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$10,355	+$11,390	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$79,732

VALUE ADDED

+$134,139

OVERALL ROI

168%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$54,408)
• Excellent reno ROI (168%)
• Older build (1924) — high value-add potential
• Negative cashflow ($-3,417/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,417/mo)
• Has flip exit strategy if hold doesn't work
• High-crime area (Below Average) — higher risk

🛡 NEIGHBORHOOD SAFETY

3/10 Below Average

Higher than average crime rates in this area

AI Deal Score

16/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

10227 NW 9th St Cir Unit 206-3 Single

Ocala, FL 33172 · 2bd/2.0ba · 958sf · Built 1988

$370,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $12,950

Loan Amount: $363,298

Fees / MIP: $6,248

Closing Costs: $11,100

Reserves (3mo): $7,633

Total Cash Needed: $31,683

Monthly Expenses

Mortgage P&I+MIP: $2,544.20

Property Tax: $601.25

Insurance: $150.00

HOA: $409.00

Maint + CapEx: $431.66

Vacancy + Mgmt: $255.17

Total: $4,391.29/mo

Returns

Market Rent (all units): $1,963

Your Rental Income: $1,963

Cashflow: $-2,428/mo

Annual: $-29,141/yr

Cash-on-Cash ROI: -92.0%

Cap Rate: 0.4% · DSCR: 0.05x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,428/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: $-1,672/mo (vs $-2,428/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,638/mo — saves $790/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,965/mo

STR vs LTR

-70%

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: $-2,428/mo · STR: $-2,965/mo · CoC ROI: -106.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,962/mo

RANGE

$1,962 – $1,962

CONFIDENCE

LOW

N/A

Our estimate $1,962/mo ✅ Inline with market

No comparable rentals found in 33172

Purchase + Close$381,100

Reno Cost$61,069

Holding (6mo)$26,348

Total All-In$468,517

ARV$484,074

Selling Costs 8%$38,726

Flip Profit$-23,169

Flip ROI-27%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~38 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,634	+$7,904	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,650	+$1,650	100%
📌 No additional notes available.

RENO COST

$61,069

VALUE ADDED

+$114,074

OVERALL ROI

187%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$53,005)
• Excellent reno ROI (187%)
• Aging property (1988) — renovation upside
• Negative cashflow ($-2,428/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,428/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

12015 SW 14 St Single

Ocala, FL 33184 · 2bd/2.5ba · 1,000sf · Built 1998

$350,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

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: $150.00

HOA: $361.00

Maint + CapEx: $408.34

Vacancy + Mgmt: $238.55

Total: $4,133.31/mo

Returns

Market Rent (all units): $1,835

Your Rental Income: $1,835

Cashflow: $-2,298/mo

Annual: $-27,579/yr

Cash-on-Cash ROI: -92.0%

Cap Rate: 0.4% · DSCR: 0.05x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,298/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: $-1,583/mo (vs $-2,298/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,551/mo — saves $747/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,747/mo

STR vs LTR

-68%

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: $-2,298/mo · STR: $-2,747/mo · CoC ROI: -102.5%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,835/mo

RANGE

$1,835 – $1,835

CONFIDENCE

LOW

N/A

Our estimate $1,835/mo ✅ Inline with market

No comparable rentals found in 33184

Purchase + Close$360,500

Reno Cost$50,625

Holding (6mo)$24,800

Total All-In$435,925

ARV$448,050

Selling Costs 8%$35,844

Flip Profit$-23,719

Flip ROI-32%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~28 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,750	+$8,250	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~28 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$50,625

VALUE ADDED

+$98,050

OVERALL ROI

194%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$47,425)
• Excellent reno ROI (194%)
• Aging property (1998) — renovation upside
• Negative cashflow ($-2,298/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,298/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

Unit G1 Single

Ocala, FL 33176 · 2bd/1.5ba · 1,077sf · Built 1968

$255,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $8,925

Loan Amount: $250,381

Fees / MIP: $4,306

Closing Costs: $7,650

Reserves (3mo): $5,260

Total Cash Needed: $21,835

Monthly Expenses

Mortgage P&I+MIP: $1,753.43

Property Tax: $414.38

Insurance: $150.00

HOA: $685.00

Maint + CapEx: $297.50

Vacancy + Mgmt: $242.68

Total: $3,542.99/mo

Returns

Market Rent (all units): $1,867

Your Rental Income: $1,867

Cashflow: $-1,676/mo

Annual: $-20,115/yr

Cash-on-Cash ROI: -92.1%

Cap Rate: 0.4% · DSCR: 0.04x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-1,676/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: $-1,155/mo (vs $-1,676/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,132/mo — saves $545/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,263/mo

STR vs LTR

-68%

BREAKEVEN OCC

94%

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: $-1,676/mo · STR: $-2,263/mo · CoC ROI: -104.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,866/mo

RANGE

$1,866 – $1,866

CONFIDENCE

LOW

N/A

Our estimate $1,866/mo ✅ Inline with market

No comparable rentals found in 33176

Purchase + Close$262,650

Reno Cost$79,467

Holding (6mo)$21,258

Total All-In$363,375

ARV$388,679

Selling Costs 8%$31,094

Flip Profit$-5,790

Flip ROI-6%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~58 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Full Roof Replacement	$10,232	+$11,255	110%
📌 No additional notes available.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.

RENO COST

$79,467

VALUE ADDED

+$133,679

OVERALL ROI

168%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$54,212)
• Excellent reno ROI (168%)
• Older build (1968) — high value-add potential
• Negative cashflow ($-1,676/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-1,676/mo)
• Low barrier to entry ($21,835 cash needed)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

29/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

606 S Albany Ave #5 Single

Ocala, FL 33606 · 2bd/2.0ba · 741sf · Built 1987

$330,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,550

Loan Amount: $324,023

Fees / MIP: $5,573

Closing Costs: $9,900

Reserves (3mo): $6,807

Total Cash Needed: $28,257

Monthly Expenses

Mortgage P&I+MIP: $2,269.15

Property Tax: $536.25

Insurance: $150.00

HOA: $496.00

Maint + CapEx: $385.00

Vacancy + Mgmt: $227.94

Total: $4,064.34/mo

Returns

Market Rent (all units): $1,753

Your Rental Income: $1,753

Cashflow: $-2,311/mo

Annual: $-27,732/yr

Cash-on-Cash ROI: -98.1%

Cap Rate: -0.1% · DSCR: -0.02x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,311/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: $-1,636/mo (vs $-2,311/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,606/mo — saves $705/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,712/mo

STR vs LTR

-66%

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: $-2,311/mo · STR: $-2,712/mo · CoC ROI: -105.5%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,753/mo

RANGE

$1,753 – $1,753

CONFIDENCE

LOW

N/A

Our estimate $1,753/mo ✅ Inline with market

No comparable rentals found in 33606

Purchase + Close$339,900

Reno Cost$58,715

Holding (6mo)$24,386

Total All-In$423,001

ARV$438,671

Selling Costs 8%$35,094

Flip Profit$-19,424

Flip ROI-24%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~39 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,038	+$6,113	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,650	+$1,650	100%
📌 No additional notes available.

RENO COST

$58,715

VALUE ADDED

+$108,671

OVERALL ROI

185%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$49,956)
• Excellent reno ROI (185%)
• Aging property (1987) — renovation upside
• Negative cashflow ($-2,311/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,311/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

24/100

❌ 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 Hillsborough County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

15125 SW 48th Ter Unit G-99 Single

Ocala, FL 33185 · 2bd/1.0ba · 710sf · Built 1987

$315,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $11,025

Loan Amount: $309,295

Fees / MIP: $5,320

Closing Costs: $9,450

Reserves (3mo): $6,498

Total Cash Needed: $26,973

Monthly Expenses

Mortgage P&I+MIP: $2,166.00

Property Tax: $511.88

Insurance: $150.00

HOA: $516.00

Maint + CapEx: $367.50

Vacancy + Mgmt: $222.54

Total: $3,933.92/mo

Returns

Market Rent (all units): $1,712

Your Rental Income: $1,712

Cashflow: $-2,222/mo

Annual: $-26,665/yr

Cash-on-Cash ROI: -98.9%

Cap Rate: -0.2% · DSCR: -0.03x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,222/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: $-1,578/mo (vs $-2,222/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-1,549/mo — saves $673/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-2,604/mo

STR vs LTR

-66%

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: $-2,222/mo · STR: $-2,604/mo · CoC ROI: -104.6%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,711/mo

RANGE

$1,711 – $1,711

CONFIDENCE

LOW

N/A

Our estimate $1,711/mo ✅ Inline with market

No comparable rentals found in 33185

Purchase + Close$324,450

Reno Cost$52,854

Holding (6mo)$23,604

Total All-In$400,907

ARV$413,286

Selling Costs 8%$33,063

Flip Profit$-20,683

Flip ROI-28%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~39 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$1,952	+$5,858	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
CRIT	GFCI Outlets (Kitchen/Bath)	$1,100	+$1,100	100%
📌 No additional notes available.

RENO COST

$52,854

VALUE ADDED

+$98,286

OVERALL ROI

186%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$45,433)
• Excellent reno ROI (186%)
• Aging property (1987) — renovation upside
• Negative cashflow ($-2,222/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,222/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

7759 SW 100th St #37 Single

Ocala, FL 33156 · 2bd/2.0ba · 915sf · Built 1981

$475,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $16,625

Loan Amount: $466,397

Fees / MIP: $8,022

Closing Costs: $14,250

Reserves (3mo): $9,799

Total Cash Needed: $40,674

Monthly Expenses

Mortgage P&I+MIP: $3,266.20

Property Tax: $771.88

Insurance: $150.00

HOA: $744.00

Maint + CapEx: $554.16

Vacancy + Mgmt: $268.13

Total: $5,754.37/mo

Returns

Market Rent (all units): $2,063

Your Rental Income: $2,063

Cashflow: $-3,692/mo

Annual: $-44,302/yr

Cash-on-Cash ROI: -108.9%

Cap Rate: -1.1% · DSCR: -0.13x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,692/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: $-2,721/mo (vs $-3,692/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,677/mo — saves $1,014/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-4,192/mo

STR vs LTR

-71%

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: $-3,692/mo · STR: $-4,192/mo · CoC ROI: -124.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,062/mo

RANGE

$2,062 – $2,062

CONFIDENCE

LOW

N/A

Our estimate $2,062/mo ✅ Inline with market

No comparable rentals found in 33156

Purchase + Close$489,250

Reno Cost$69,603

Holding (6mo)$34,526

Total All-In$593,379

ARV$597,904

Selling Costs 8%$47,832

Flip Profit$-43,308

Flip ROI-43%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~45 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Electrical Panel Upgrade	$4,500	+$5,400	120%
📌 Pre-1995 panels often fail FHA/VA inspection. Many lenders require upgrade before closing — budget this before making an offer.
CRIT	Full Re-Pipe	$9,000	+$9,900	110%
📌 Galvanized pipes (common pre-1980) corrode from inside, reducing water pressure and risking burst pipes. PEX re-pipe adds 30+ yrs.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,516	+$7,549	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.

RENO COST

$69,603

VALUE ADDED

+$122,904

OVERALL ROI

177%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$53,301)
• Excellent reno ROI (177%)
• Older build (1981) — high value-add potential
• Negative cashflow ($-3,692/mo) — poor rental hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,692/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

24/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

335 S Biscayne Blvd #3400 Single

Ocala, FL 33131 · 2bd/2.0ba · 1,105sf · Built 2005

$595,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

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: $150.00

HOA: $1,158.00

Maint + CapEx: $694.16

Vacancy + Mgmt: $342.01

Total: $7,402.39/mo

Returns

Market Rent (all units): $2,631

Your Rental Income: $2,631

Cashflow: $-4,772/mo

Annual: $-57,258/yr

Cash-on-Cash ROI: -112.4%

Cap Rate: -1.4% · DSCR: -0.17x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-4,772/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: $-3,555/mo (vs $-4,772/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-3,501/mo — saves $1,271/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-5,627/mo

STR vs LTR

-78%

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: $-4,772/mo · STR: $-5,627/mo · CoC ROI: -140.4%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,630/mo

RANGE

$2,630 – $2,630

CONFIDENCE

LOW

N/A

Our estimate $2,630/mo ✅ Inline with market

No comparable rentals found in 33131

Purchase + Close$612,850

Reno Cost$51,544

Holding (6mo)$44,414

Total All-In$708,808

ARV$695,113

Selling Costs 8%$55,609

Flip Profit$-69,304

Flip ROI-77%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~21 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,039	+$9,116	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~21 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$51,544

VALUE ADDED

+$100,113

OVERALL ROI

194%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$48,570)
• Excellent reno ROI (194%)
• Negative cashflow ($-4,772/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-4,772/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

50 Biscayne Blvd #4307 Single

Ocala, FL 33132 · 1bd/1.0ba · 800sf · Built 2007

$460,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $16,100

Loan Amount: $451,668

Fees / MIP: $7,768

Closing Costs: $13,800

Reserves (3mo): $9,489

Total Cash Needed: $39,389

Monthly Expenses

Mortgage P&I+MIP: $3,163.05

Property Tax: $747.50

Insurance: $150.00

HOA: $937.00

Maint + CapEx: $536.66

Vacancy + Mgmt: $252.04

Total: $5,786.25/mo

Returns

Market Rent (all units): $1,939

Your Rental Income: $1,939

Cashflow: $-3,848/mo

Annual: $-46,170/yr

Cash-on-Cash ROI: -117.2%

Cap Rate: -1.8% · DSCR: -0.22x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-3,848/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: $-2,907/mo (vs $-3,848/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,865/mo — saves $982/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$120

OCCUPANCY

60%

GROSS / MO

$2,160

STR CASHFLOW

$-4,538/mo

STR vs LTR

-84%

BREAKEVEN OCC

100%

STR EXPENSES BREAKDOWN

Platform fees: $65
Cleaning: $396
Management (20%): $432
Utilities: $275
Taxes (12%): $259
Other: $213

FURNITURE SETUP

Furniture: $4,300
Appliances: $800
Kitchen + Linens: $750
Electronics: $600
Decor + Supplies: $700
Total Setup: $7,450

🛡

LTR is safer bet

LTR: $-3,848/mo · STR: $-4,538/mo · CoC ROI: -145.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,938/mo

RANGE

$1,938 – $1,938

CONFIDENCE

LOW

N/A

Our estimate $1,938/mo ✅ Inline with market

No comparable rentals found in 33132

Purchase + Close$473,800

Reno Cost$43,900

Holding (6mo)$34,718

Total All-In$552,418

ARV$545,058

Selling Costs 8%$43,605

Flip Profit$-50,965

Flip ROI-69%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~19 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,200	+$6,600	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~19 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$43,900

VALUE ADDED

+$85,058

OVERALL ROI

194%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$41,158)
• Excellent reno ROI (194%)
• Negative cashflow ($-3,848/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-3,848/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

5/10 Moderate

Some crime concerns, exercise normal caution

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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

36 NW 6th Ave #601 Single

Ocala, FL 33128 · 2bd/2.0ba · 984sf · Built 2007

$349,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $12,215

Loan Amount: $342,679

Fees / MIP: $5,894

Closing Costs: $10,470

Reserves (3mo): $7,199

Total Cash Needed: $29,884

Monthly Expenses

Mortgage P&I+MIP: $2,399.79

Property Tax: $567.12

Insurance: $150.00

HOA: $1,120.00

Maint + CapEx: $407.16

Vacancy + Mgmt: $254.25

Total: $4,898.33/mo

Returns

Market Rent (all units): $1,956

Your Rental Income: $1,956

Cashflow: $-2,943/mo

Annual: $-35,311/yr

Cash-on-Cash ROI: -118.2%

Cap Rate: -1.9% · DSCR: -0.23x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-2,943/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: $-2,229/mo (vs $-2,943/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-2,197/mo — saves $745/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-3,497/mo

STR vs LTR

-70%

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: $-2,943/mo · STR: $-3,497/mo · CoC ROI: -130.8%

🏠 RENTAL COMPS

AVG MARKET RENT

$1,955/mo

RANGE

$1,955 – $1,955

CONFIDENCE

LOW

N/A

Our estimate $1,955/mo ✅ Inline with market

No comparable rentals found in 33128

Purchase + Close$359,470

Reno Cost$50,485

Holding (6mo)$29,390

Total All-In$439,345

ARV$446,736

Selling Costs 8%$35,739

Flip Profit$-28,348

Flip ROI-39%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~19 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$2,706	+$8,118	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~19 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$50,485

VALUE ADDED

+$97,736

OVERALL ROI

194%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$47,251)
• Excellent reno ROI (194%)
• Negative cashflow ($-2,943/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-2,943/mo)
• Has flip exit strategy if hold doesn't work
• High-crime area (High Risk) — higher risk

🛡 NEIGHBORHOOD SAFETY

2/10 High Risk

Significantly elevated crime rates — factor into investment risk

AI Deal Score

25/100

🔴 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

7350 SW 89th St Unit 1610S Single

Ocala, FL 33156 · 2bd/2.0ba · 1,155sf · Built 2007

$485,000
Asking Price

📄 Offer Letter 🏠 View Listing

—

RATE %

DOWN %

3.5% down, great for first-time buyers

Down Payment: $16,975

Loan Amount: $476,215

Fees / MIP: $8,190

Closing Costs: $14,550

Reserves (3mo): $10,005

Total Cash Needed: $41,530

Monthly Expenses

Mortgage P&I+MIP: $3,334.96

Property Tax: $788.12

Insurance: $154.00

HOA: $1,335.00

Maint + CapEx: $565.84

Vacancy + Mgmt: $292.68

Total: $6,470.60/mo

Returns

Market Rent (all units): $2,251

Your Rental Income: $2,251

Cashflow: $-4,219/mo

Annual: $-50,630/yr

Cash-on-Cash ROI: -121.9%

Cap Rate: -2.2% · DSCR: -0.27x

💡 CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK

This property shows $-4,219/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: $-3,227/mo (vs $-4,219/mo conventional).

💰 DSCR Loan (25% Down)

Higher down payment, lower rate (6.5%). Projected cashflow: $-3,183/mo — saves $1,036/mo.

✈️ AIRBNB / SHORT-TERM RENTAL ANALYSIS LEGAL Confidence: 60%

AVG NIGHTLY

$170

OCCUPANCY

57%

GROSS / MO

$2,907

STR CASHFLOW

$-4,874/mo

STR vs LTR

-74%

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: $-4,219/mo · STR: $-4,874/mo · CoC ROI: -142.9%

🏠 RENTAL COMPS

AVG MARKET RENT

$2,251/mo

RANGE

$2,251 – $2,251

CONFIDENCE

LOW

N/A

Our estimate $2,251/mo ✅ Inline with market

No comparable rentals found in 33156

Purchase + Close$499,550

Reno Cost$51,981

Holding (6mo)$38,824

Total All-In$590,355

ARV$586,096

Selling Costs 8%$46,888

Flip Profit$-51,147

Flip ROI-61%

📍 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

Pri	Upgrade	Cost	Value Add	ROI
CRIT	New A/C System	$7,500	+$9,750	130%
📌 This property is ~19 yrs old. Miami A/C units last 15–20 yrs — replacement is near-certain before or during ownership.
CRIT	Professional Deep Clean	$550	+$2,750	500%
📌 Non-negotiable before listing or renting. Removes odors, stains, and makes every other upgrade look better.
CRIT	Full Interior Paint	$3,176	+$9,529	300%
📌 Neutral paint (SW Agreeable Gray, BM Simply White) is the highest-ROI upgrade in real estate — period.
HIGH	New Water Heater	$2,650	+$3,445	130%
📌 Water heaters last 10–15 yrs. At ~19 yrs, replacement likely before or shortly after purchase.
HIGH	Door/Cabinet Hardware	$475	+$1,425	300%
📌 Matte black or brushed nickel hardware instantly modernizes a space for under $500 — biggest visual impact per dollar.

RENO COST

$51,981

VALUE ADDED

+$101,096

OVERALL ROI

194%

🔨 FIX & FLIP High Confidence

• Strong forced equity potential (+$49,114)
• Excellent reno ROI (194%)
• Negative cashflow ($-4,219/mo) — poor rental hold
• Low cap rate area — better flip than hold

❌ IS IT WORTH IT?

NO — Walk Away

• Heavy negative cashflow ($-4,219/mo)
• Has flip exit strategy if hold doesn't work

🛡 NEIGHBORHOOD SAFETY

7/10 Safe

Average to below-average crime, generally safe area

AI Deal Score

24/100

❌ 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 Miami Dade County Property Appraiser →

📈 10-YEAR EQUITY PROJECTION

▶

🔨 FIX & FLIP ANALYSIS

▶

SpillFeed · live

View all →

Jennifer L.7h ago

📊 ran AI analysis on

8702 Fish Lake Rd

🔥 8702 Fish Lake Rd in Tampa — 4.5% cap rate, Grade F

Diego S.7h ago

💾 saved a deal

14633 Colesburg Ln

💾 saved 14633 Colesburg Ln — $-1,510/mo cash flow F grade

Rachel B.6h ago

📊 ran AI analysis on

2002 E Idlewild Ave

📊 New deal: 2002 E Idlewild Ave — Grade F, $299,000

Miguel A.6h ago

👀 viewed a deal in

601 W Ocean Dr Dr Unit 203a

👀 12 investors viewed 601 W Ocean Dr Dr Unit 203a this week

Sarah K.6h ago

📊 ran AI analysis on

7222 N Amos Ave

🔥 7222 N Amos Ave in Tampa — 2.1% cap rate, Grade F

Marcus J.5h ago

💾 saved a deal

251 2nd St

💾 saved 251 2nd St — $-3,442/mo cash flow F grade

Isabella V.5h ago

📊 ran AI analysis on

5323 Hansel Ave Unit E14

📊 New deal: 5323 Hansel Ave Unit E14 — Grade F, $215,000

James H.5h ago

👀 viewed a deal in

1903 E 23rd Ave

👀 12 investors viewed 1903 E 23rd Ave this week

Sofia R.4h ago

📊 ran AI analysis on

10723 Waterfield Rd

🔥 10723 Waterfield Rd in Jacksonville — 5.0% cap rate, Grade F

Carlos M.4h ago

💾 saved a deal

10000 SW 159th Ave

💾 saved 10000 SW 159th Ave — $-4,007/mo cash flow F grade

SpillDeals v5 · Estimates only — verify before making offers

♥ Saved Properties

Florida Investment Property Deals — Graded A–F | SpillDeals

Property Breakdowns

4509 Ken Knight Dr N SingleFL

2917 Parr Ct E Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

1510 E Navajo Ave Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

9155 Mill Grv Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

7763 Calvin St Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

1223 Homard Blvd E Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

5012 S 66th St Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

326 Cahoon Rd S Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

7365 Everett Forest Dr Single

Monthly Expenses

Returns

🏠 RENTAL COMPS

📍 NEIGHBORHOOD SCORE 🔒 Pro

🤖 SpillAI ANALYSIS 🔒 Pro

TOP UPGRADES BY ROI

📈 10-YEAR EQUITY PROJECTION

🔨 FIX & FLIP ANALYSIS

14808 MacAdamia Ln Single

Monthly Expenses

Returns

🏠 RENTAL COMPS