Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “32206” — 2 result(s)
1 A · 1 F
Grade
$70,000🔒 Pro Deal
A
$70,000
541 Linwood Ave, Jacksonville
FL
A
91
Monthly Cashflow+$689/mo
CoC ROI
••.•%
Rent Est
$•,•••/mo
Cap Rate
•.•%
$349,990💡 🏦 DSCR 25%dn: $-653/mo
F
$349,990
1954 Hubbard St, Jacksonville
FL
F
33
Cashflow
$-1,173/mo
CoC ROI
-47.0%
Rent Est
$2,858/mo
HUD FMR · GRM 10.2
Cap Rate
4.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-783/mo🏦 DSCR 25%dn: $-653/mo
🏆
⚡ Start Free Trial🔒 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
🏠
A
91
$70,000
541 Linwood Ave
Jacksonville · 3bd/1.0ba · Single
1,330 sf · Built 1928
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
🏠
F
33
$349,990
1954 Hubbard St
Jacksonville · 3bd/2.5ba · Single
2,068 sf · Built 1914
$-1,173
Cash Flow
-47.0%
CoC ROI
4.2%
Cap Rate
$29,969
Cash In
Property Breakdowns
A
541 Linwood Ave SingleFL
Jacksonville, FL 32206 · 3bd/1.0ba · 1,330sf
$70,000
Asking Price
Asking Price
F
33
1954 Hubbard St Single
Jacksonville, FL 32206 · 3bd/2.5ba · 2,068sf · Built 1914
$349,990
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,250
Loan Amount: $343,651
Fees / MIP: $5,910
Closing Costs: $10,500
Reserves (3mo): $7,220
Total Cash Needed: $29,969
Monthly Expenses
Mortgage P&I+MIP: $2,406.60
Property Tax: $568.73
Insurance: $275.73
HOA: $0.00
Maint + CapEx: $408.32
Vacancy + Mgmt: $371.56
Total: $4,030.95/mo
Returns
Market Rent (all units): $2,858
Your Rental Income: $2,858
Cashflow: $-1,173/mo
Annual: $-14,073/yr
Cash-on-Cash ROI: -47.0%
Cap Rate: 4.2% · DSCR: 0.51x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,173/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: $-457/mo (vs $-1,173/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-425/mo — saves $747/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-2,261/mo
STR vs LTR
-75%
BREAKEVEN OCC
79%
STR EXPENSES BREAKDOWN
Platform fees: $110
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
Cleaning: $509
Management (20%): $731
Utilities: $425
Taxes (12%): $439
Other: $343
FURNITURE SETUP
Furniture: $7,900
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
Appliances: $800
Kitchen + Linens: $1,050
Electronics: $600
Decor + Supplies: $700
Total Setup: $11,350
🛡
LTR is safer bet
LTR: $-1,173/mo · STR: $-2,261/mo · CoC ROI: -79.6%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,858/mo
RANGE
$2,858 – $2,858
CONFIDENCE
LOW
N/A
Our estimate
$2,858/mo ✅ Inline with market
No comparable rentals found in 32206
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $19,646 | +$21,611 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$73,165)
- • Excellent reno ROI (170%)
- • Older build (1914) — high value-add potential
- • Negative cashflow ($-1,173/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,173/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
33
AI Deal Score
33/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Duval County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillFeed · live
View all →JL
7h ago
📊 ran AI analysis on
DS
7h ago
💾 saved a deal
RB
6h ago
📊 ran AI analysis on
MA
6h ago
👀 viewed a deal in
SK
6h ago
📊 ran AI analysis on
MJ
6h ago
💾 saved a deal
IV
5h ago
📊 ran AI analysis on
JH
5h ago
👀 viewed a deal in
SR
4h ago
📊 ran AI analysis on
CM
4h ago
💾 saved a deal
SpillDeals v5 · Estimates only — verify before making offers