Quick Filter:
1 of 1 properties · ✕ Clear filters · Search: “32225” — 1 result(s)
1 F
Grade
$260,000💡 🏦 DSCR 25%dn: $-351/mo
F
$260,000
877 Jackson Rd, Jacksonville
FL
F
40
Cashflow
$-727/mo
CoC ROI
-39.2%
Rent Est
$2,259/mo
HUD FMR · GRM 9.6
Cap Rate
4.9%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-448/mo🏦 DSCR 25%dn: $-351/mo
🏠
F
40
$260,000
877 Jackson Rd
Jacksonville · 3bd/2.0ba · Single
1,336 sf · Built 1991
$-727
Cash Flow
-39.2%
CoC ROI
4.9%
Cap Rate
$22,263
Cash In
Property Breakdowns
F
40
877 Jackson Rd Single
Jacksonville, FL 32225 · 3bd/2.0ba · 1,336sf · Built 1991
$260,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $9,100
Loan Amount: $255,291
Fees / MIP: $4,391
Closing Costs: $7,800
Reserves (3mo): $5,363
Total Cash Needed: $22,263
Monthly Expenses
Mortgage P&I+MIP: $1,787.82
Property Tax: $422.50
Insurance: $178.13
HOA: $0.00
Maint + CapEx: $303.34
Vacancy + Mgmt: $293.65
Total: $2,985.44/mo
Returns
Market Rent (all units): $2,259
Your Rental Income: $2,259
Cashflow: $-727/mo
Annual: $-8,719/yr
Cash-on-Cash ROI: -39.2%
Cap Rate: 4.9% · DSCR: 0.59x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-727/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: $-195/mo (vs $-727/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-171/mo — saves $555/mo.
👥 Rent by Room
Rent 3 rooms at ~$900/room = $2,700/mo. Projected cashflow: $-285/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$230
OCCUPANCY
53%
GROSS / MO
$3,657
STR CASHFLOW
$-1,360/mo
STR vs LTR
-62%
BREAKEVEN OCC
66%
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: $-727/mo · STR: $-1,360/mo · CoC ROI: -57.8%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,258/mo
RANGE
$2,258 – $2,258
CONFIDENCE
LOW
N/A
Our estimate
$2,258/mo ✅ Inline with market
No comparable rentals found in 32225
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,674 | +$11,022 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$58,316)
- • Excellent reno ROI (190%)
- • Aging property (1991) — renovation upside
- • Negative cashflow ($-727/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-727/mo)
- • Low barrier to entry ($22,263 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
40
AI Deal Score
40/100
⚠️ 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