Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “32210” — 2 result(s)
1 A · 1 F
Grade
$114,900🔒 Pro Deal
A
$114,900
6303 Hyde Park Hvn, Jacksonville
FL
A
85
Monthly Cashflow+$324/mo
CoC ROI
••.•%
Rent Est
$•,•••/mo
Cap Rate
•.•%
$479,900💡 🏦 DSCR 25%dn: $-1,296/mo
F
$479,900
4250 Davinci Ave, Jacksonville
FL
F
30
Cashflow
$-2,056/mo
CoC ROI
-60.0%
Rent Est
$3,316/mo
HUD FMR · GRM 12.1
Cap Rate
3.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,473/mo🏦 DSCR 25%dn: $-1,296/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
85
$114,900
6303 Hyde Park Hvn
Jacksonville · 3bd/2.0ba · Single
1,364 sf · Built 1955
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
🏠
F
30
$479,900
4250 Davinci Ave
Jacksonville · 5bd/2.0ba · Single
2,259 sf · Built 1924
$-2,056
Cash Flow
-60.0%
CoC ROI
3.1%
Cap Rate
$41,093
Cash In
Property Breakdowns
A
6303 Hyde Park Hvn SingleFL
Jacksonville, FL 32210 · 3bd/2.0ba · 1,364sf
$114,900
Asking Price
Asking Price
F
30
4250 Davinci Ave Single
Jacksonville, FL 32210 · 5bd/2.0ba · 2,259sf · Built 1924
$479,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $16,796
Loan Amount: $471,208
Fees / MIP: $8,104
Closing Costs: $14,397
Reserves (3mo): $9,900
Total Cash Needed: $41,093
Monthly Expenses
Mortgage P&I+MIP: $3,299.89
Property Tax: $779.84
Insurance: $301.20
HOA: $0.00
Maint + CapEx: $559.89
Vacancy + Mgmt: $431.02
Total: $5,371.83/mo
Returns
Market Rent (all units): $3,316
Your Rental Income: $3,316
Cashflow: $-2,056/mo
Annual: $-24,675/yr
Cash-on-Cash ROI: -60.0%
Cap Rate: 3.1% · DSCR: 0.38x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-2,056/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: $-1,075/mo (vs $-2,056/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,031/mo — saves $1,025/mo.
👥 Rent by Room
Rent 5 rooms at ~$900/room = $4,500/mo. Projected cashflow: $-872/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,241/mo
STR vs LTR
-75%
BREAKEVEN OCC
80%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $630
Management (20%): $900
Utilities: $575
Taxes (12%): $540
Other: $460
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
Appliances: $800
Kitchen + Linens: $1,350
Electronics: $600
Decor + Supplies: $700
Total Setup: $15,250
🛡
LTR is safer bet
LTR: $-2,056/mo · STR: $-3,241/mo · CoC ROI: -83.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,315/mo
RANGE
$3,315 – $3,315
CONFIDENCE
LOW
N/A
Our estimate
$3,315/mo ✅ Inline with market
No comparable rentals found in 32210
📍 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 | $21,460 | +$23,607 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$76,030)
- • Excellent reno ROI (170%)
- • Older build (1924) — high value-add potential
- • Negative cashflow ($-2,056/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-2,056/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
30
AI Deal Score
30/100
🔴 Weak
🏠 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
▶SpillDeals v5 · Estimates only — verify before making offers