Quick Filter:
3 of 3 properties · ✕ Clear filters · Search: “32218” — 3 result(s)
3 F
Grade
$285,900💡 🏦 DSCR 25%dn: $-482/mo
F
$285,900
5333 Kellar Cir, Jacksonville
FL
F
38
Cashflow
$-898/mo
CoC ROI
-44.0%
Rent Est
$2,432/mo
HUD FMR · GRM 9.8
Cap Rate
4.5%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-588/mo🏦 DSCR 25%dn: $-482/mo
$365,000💡 🏦 DSCR 25%dn: $-752/mo
F
$365,000
12675 Green Meadow Dr, Jacksonville
FL
F
29
Cashflow
$-1,302/mo
CoC ROI
-50.0%
Rent Est
$2,874/mo
HUD FMR · GRM 10.6
Cap Rate
4.0%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-887/mo🏦 DSCR 25%dn: $-752/mo
$430,000💡 🏦 DSCR 25%dn: $-1,018/mo
F
$430,000
12290 Hagan Creek Dr W, Sarasota
FL
F
29
Cashflow
$-1,675/mo
CoC ROI
-54.6%
Rent Est
$3,269/mo
HUD FMR · GRM 11.0
Cap Rate
3.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,177/mo🏦 DSCR 25%dn: $-1,018/mo
🏠
F
38
$285,900
5333 Kellar Cir
Jacksonville · 3bd/2.0ba · Single
1,548 sf · Built 2021
$-898
Cash Flow
-44.0%
CoC ROI
4.5%
Cap Rate
$24,481
Cash In
🏠
F
29
$365,000
12675 Green Meadow Dr
Jacksonville · 4bd/2.0ba · Single
1,811 sf · Built 2023
$-1,302
Cash Flow
-50.0%
CoC ROI
4.0%
Cap Rate
$31,254
Cash In
🏠
F
29
$430,000
12290 Hagan Creek Dr W
Sarasota · 4bd/3.0ba · Single
2,283 sf · Built 2007
$-1,675
Cash Flow
-54.6%
CoC ROI
3.6%
Cap Rate
$36,820
Cash In
Property Breakdowns
F
38
5333 Kellar Cir Single
Jacksonville, FL 32218 · 3bd/2.0ba · 1,548sf · Built 2021
$285,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $10,006
Loan Amount: $280,722
Fees / MIP: $4,828
Closing Costs: $8,577
Reserves (3mo): $5,898
Total Cash Needed: $24,481
Monthly Expenses
Mortgage P&I+MIP: $1,965.90
Property Tax: $464.59
Insurance: $206.40
HOA: $44.00
Maint + CapEx: $333.55
Vacancy + Mgmt: $316.19
Total: $3,330.63/mo
Returns
Market Rent (all units): $2,432
Your Rental Income: $2,432
Cashflow: $-898/mo
Annual: $-10,781/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 $-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: $-314/mo (vs $-898/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-288/mo — saves $611/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-631/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-1,663/mo
STR vs LTR
-67%
BREAKEVEN OCC
70%
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: $-898/mo · STR: $-1,663/mo · CoC ROI: -66.7%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,432/mo
RANGE
$2,432 – $2,432
CONFIDENCE
LOW
N/A
Our estimate
$2,432/mo ✅ Inline with market
No comparable rentals found in 32218
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,257 | +$12,771 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (321%)
- • Negative cashflow ($-898/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-898/mo)
- • Low barrier to entry ($24,481 cash needed)
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
38
AI Deal Score
38/100
🔴 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
▶
F
29
12675 Green Meadow Dr Single
Jacksonville, FL 32218 · 4bd/2.0ba · 1,811sf · Built 2023
$365,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,775
Loan Amount: $358,389
Fees / MIP: $6,164
Closing Costs: $10,950
Reserves (3mo): $7,529
Total Cash Needed: $31,254
Monthly Expenses
Mortgage P&I+MIP: $2,509.82
Property Tax: $593.12
Insurance: $241.47
HOA: $32.00
Maint + CapEx: $425.84
Vacancy + Mgmt: $373.62
Total: $4,175.87/mo
Returns
Market Rent (all units): $2,874
Your Rental Income: $2,874
Cashflow: $-1,302/mo
Annual: $-15,622/yr
Cash-on-Cash ROI: -50.0%
Cap Rate: 4.0% · DSCR: 0.48x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,302/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: $-555/mo (vs $-1,302/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-522/mo — saves $780/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-576/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-2,013/mo
STR vs LTR
-61%
BREAKEVEN OCC
67%
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: $-1,302/mo · STR: $-2,013/mo · CoC ROI: -65.2%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,874/mo
RANGE
$2,874 – $2,874
CONFIDENCE
LOW
N/A
Our estimate
$2,874/mo ✅ Inline with market
No comparable rentals found in 32218
📍 NEIGHBORHOOD SCORE 🔒 Pro
▶🤖 SpillAI ANALYSIS 🔒 Pro
TOP UPGRADES BY ROI
📷 Upload photos for AI analysis
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,980 | +$14,941 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Excellent reno ROI (318%)
- • Negative cashflow ($-1,302/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,302/mo)
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 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
▶
F
29
12290 Hagan Creek Dr W Single
Sarasota, FL 32218 · 4bd/3.0ba · 2,283sf · Built 2007
$430,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $15,050
Loan Amount: $422,212
Fees / MIP: $7,262
Closing Costs: $12,900
Reserves (3mo): $8,870
Total Cash Needed: $36,820
Monthly Expenses
Mortgage P&I+MIP: $2,956.77
Property Tax: $698.75
Insurance: $304.40
HOA: $58.00
Maint + CapEx: $501.66
Vacancy + Mgmt: $424.99
Total: $4,944.57/mo
Returns
Market Rent (all units): $3,269
Your Rental Income: $3,269
Cashflow: $-1,675/mo
Annual: $-20,105/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 $-1,675/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: $-796/mo (vs $-1,675/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-757/mo — saves $918/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-1,345/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-2,680/mo
STR vs LTR
-68%
BREAKEVEN OCC
74%
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: $-1,675/mo · STR: $-2,680/mo · CoC ROI: -78.0%
🏠 RENTAL COMPS
AVG MARKET RENT
$3,269/mo
RANGE
$3,269 – $3,269
CONFIDENCE
LOW
N/A
Our estimate
$3,269/mo ✅ Inline with market
No comparable rentals found in 32218
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,278 | +$18,835 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$65,497)
- • Excellent reno ROI (198%)
- • Negative cashflow ($-1,675/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,675/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
29
AI Deal Score
29/100
🔴 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
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