Quick Filter:
1 of 1 properties · ✕ Clear filters · Search: “32209” — 1 result(s)
1 F
Grade
$200,000💡 🏦 DSCR 25%dn: $-7/mo
F
$200,000
2417 W 25th St, Jacksonville
FL
F
47
Cashflow
$-252/mo
CoC ROI
-17.7%
Rent Est
$2,282/mo
HUD FMR · GRM 7.3
Cap Rate
6.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-81/mo🏦 DSCR 25%dn: $-7/mo
🏠
F
47
$200,000
2417 W 25th St
Jacksonville · 4bd/2.0ba · Single
2,280 sf · Built 1955
$-252
Cash Flow
-17.7%
CoC ROI
6.7%
Cap Rate
$17,126
Cash In
Property Breakdowns
F
47
2417 W 25th St Single
Jacksonville, FL 32209 · 4bd/2.0ba · 2,280sf · Built 1955
$200,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $7,000
Loan Amount: $196,378
Fees / MIP: $3,378
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: $304.00
HOA: $0.00
Maint + CapEx: $233.34
Vacancy + Mgmt: $296.64
Total: $2,534.21/mo
Returns
Market Rent (all units): $2,282
Your Rental Income: $2,282
Cashflow: $-252/mo
Annual: $-3,028/yr
Cash-on-Cash ROI: -17.7%
Cap Rate: 6.7% · DSCR: 0.82x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-252/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: $157/mo (vs $-252/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $175/mo — saves $427/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $1,066/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-666/mo
STR vs LTR
-55%
BREAKEVEN OCC
52%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (12%): $540
Other: $410
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
Appliances: $800
Kitchen + Linens: $1,200
Electronics: $600
Decor + Supplies: $700
Total Setup: $13,300
🛡
LTR is safer bet
LTR: $-252/mo · STR: $-666/mo · CoC ROI: -30.4%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,281/mo
RANGE
$2,281 – $2,281
CONFIDENCE
LOW
N/A
Our estimate
$2,281/mo ✅ Inline with market
No comparable rentals found in 32209
📍 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 | $21,660 | +$23,826 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$76,345)
- • Excellent reno ROI (170%)
- • Older build (1955) — high value-add potential
- • Negative cashflow ($-252/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Slight negative cashflow — manageable if house-hacking
- • Low barrier to entry ($17,126 cash needed)
- • 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
47
AI Deal Score
47/100
⚠️ Borderline
🏠 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
5h 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