Quick Filter:
1 of 1 properties · ✕ Clear filters · Search: “32220” — 1 result(s)
1 F
Grade
$274,900💡 🏦 DSCR 25%dn: $-235/mo
F
$274,900
7065 Plymouth Grove Ct, Jacksonville
FL
F
39
Cashflow
$-610/mo
CoC ROI
-31.1%
Rent Est
$2,668/mo
HUD FMR · GRM 8.6
Cap Rate
5.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-337/mo🏦 DSCR 25%dn: $-235/mo
🏠
F
39
$274,900
7065 Plymouth Grove Ct
Jacksonville · 4bd/2.0ba · Single
1,670 sf · Built 2020
$-610
Cash Flow
-31.1%
CoC ROI
5.6%
Cap Rate
$23,539
Cash In
Property Breakdowns
F
39
7065 Plymouth Grove Ct Single
Jacksonville, FL 32220 · 4bd/2.0ba · 1,670sf · Built 2020
$274,900
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $9,622
Loan Amount: $269,921
Fees / MIP: $4,642
Closing Costs: $8,247
Reserves (3mo): $5,671
Total Cash Needed: $23,539
Monthly Expenses
Mortgage P&I+MIP: $1,890.27
Property Tax: $446.71
Insurance: $222.67
HOA: $50.00
Maint + CapEx: $320.71
Vacancy + Mgmt: $346.79
Total: $3,277.16/mo
Returns
Market Rent (all units): $2,668
Your Rental Income: $2,668
Cashflow: $-610/mo
Annual: $-7,314/yr
Cash-on-Cash ROI: -31.1%
Cap Rate: 5.6% · DSCR: 0.68x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-610/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: $-47/mo (vs $-610/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-22/mo — saves $587/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $323/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-1,239/mo
STR vs LTR
-57%
BREAKEVEN OCC
58%
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: $-610/mo · STR: $-1,239/mo · CoC ROI: -47.7%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,667/mo
RANGE
$2,667 – $2,667
CONFIDENCE
LOW
N/A
Our estimate
$2,667/mo ✅ Inline with market
No comparable rentals found in 32220
📍 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 | $4,592 | +$13,778 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
| HIGH | Landscaping & Curb Appeal | $2,250 | +$9,000 | 400% |
| HIGH | Light Fixture Update | $1,800 | +$3,600 | 200% |
🔨
FIX & FLIP
High Confidence
- • Decent forced equity (+$20,885)
- • Excellent reno ROI (316%)
- • Negative cashflow ($-610/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-610/mo)
- • Low barrier to entry ($23,539 cash needed)
🛡
NEIGHBORHOOD SAFETY
5/10
Moderate
Some crime concerns, exercise normal caution
39
AI Deal Score
39/100
🔴 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