Quick Filter:
3 of 3 properties · ✕ Clear filters · Search: “33196” — 3 result(s)
3 F
Grade
$299,000💡 🏦 DSCR 25%dn: $-1,000/mo
F
$299,000
10610 SW 158th Ct #303, Miami
FL
F
31
Cashflow
$-1,490/mo
CoC ROI
-69.8%
Rent Est
$1,865/mo
HUD FMR · GRM 13.4
Cap Rate
2.3%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,110/mo🏦 DSCR 25%dn: $-1,000/mo
$560,000💡 🏦 DSCR 25%dn: $-2,324/mo
F
$560,000
9206 SW 147th Ct, Miami
FL
F
23
Cashflow
$-3,288/mo
CoC ROI
-82.3%
Rent Est
$2,900/mo
HUD FMR · GRM 16.1
Cap Rate
1.2%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-2,531/mo🏦 DSCR 25%dn: $-2,324/mo
$290,000💡 🏦 DSCR 25%dn: $-1,332/mo
F
$290,000
14873 SW 104th St Unit 6-203, Miami
FL
F
28
Cashflow
$-1,821/mo
CoC ROI
-88.0%
Rent Est
$1,629/mo
HUD FMR · GRM 14.8
Cap Rate
0.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,439/mo🏦 DSCR 25%dn: $-1,332/mo
🏘
F
31
$299,000
$-1,490
Cash Flow
-69.8%
CoC ROI
2.3%
Cap Rate
$25,603
Cash In
🏠
F
23
$560,000
$-3,288
Cash Flow
-82.3%
CoC ROI
1.2%
Cap Rate
$47,952
Cash In
🏘
F
28
$290,000
$-1,821
Cash Flow
-88.0%
CoC ROI
0.7%
Cap Rate
$24,832
Cash In
Property Breakdowns
F
31
10610 SW 158th Ct #303 Single
Miami, FL 33196 · 2bd/2.0ba · 1,075sf · Built 1990
$299,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $10,465
Loan Amount: $293,584
Fees / MIP: $5,049
Closing Costs: $8,970
Reserves (3mo): $6,168
Total Cash Needed: $25,603
Monthly Expenses
Mortgage P&I+MIP: $2,055.99
Property Tax: $485.88
Insurance: $150.00
HOA: $71.00
Maint + CapEx: $348.84
Vacancy + Mgmt: $242.40
Total: $3,354.09/mo
Returns
Market Rent (all units): $1,865
Your Rental Income: $1,865
Cashflow: $-1,490/mo
Annual: $-17,874/yr
Cash-on-Cash ROI: -69.8%
Cap Rate: 2.3% · DSCR: 0.28x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,490/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: $-878/mo (vs $-1,490/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-851/mo — saves $639/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-2,044/mo
STR vs LTR
-70%
BREAKEVEN OCC
89%
STR EXPENSES BREAKDOWN
Platform fees: $87
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
FURNITURE SETUP
Furniture: $6,100
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
🛡
LTR is safer bet
LTR: $-1,490/mo · STR: $-2,044/mo · CoC ROI: -85.1%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,864/mo
RANGE
$1,864 – $1,864
CONFIDENCE
LOW
N/A
Our estimate
$1,864/mo ✅ Inline with market
No comparable rentals found in 33196
📍 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 | $2,956 | +$8,869 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$54,649)
- • Excellent reno ROI (188%)
- • Aging property (1990) — renovation upside
- • Negative cashflow ($-1,490/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,490/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
31
AI Deal Score
31/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
23
9206 SW 147th Ct Single
Miami, FL 33196 · 4bd/2.5ba · 1,702sf · Built 1987
$560,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $19,600
Loan Amount: $549,857
Fees / MIP: $9,457
Closing Costs: $16,800
Reserves (3mo): $11,552
Total Cash Needed: $47,952
Monthly Expenses
Mortgage P&I+MIP: $3,850.67
Property Tax: $910.00
Insurance: $226.93
HOA: $170.00
Maint + CapEx: $653.34
Vacancy + Mgmt: $376.95
Total: $6,187.89/mo
Returns
Market Rent (all units): $2,900
Your Rental Income: $2,900
Cashflow: $-3,288/mo
Annual: $-39,459/yr
Cash-on-Cash ROI: -82.3%
Cap Rate: 1.2% · DSCR: 0.15x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-3,288/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: $-2,143/mo (vs $-3,288/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-2,092/mo — saves $1,196/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-2,588/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-3,809/mo
STR vs LTR
-61%
BREAKEVEN OCC
87%
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: $-3,288/mo · STR: $-3,809/mo · CoC ROI: -92.0%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$2,899/mo
RANGE
$2,899 – $2,899
CONFIDENCE
LOW
N/A
Our estimate
$2,899/mo ✅ Inline with market
No comparable rentals found in 33196
📍 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 | $4,680 | +$14,042 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,650 | +$1,650 | 100% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$63,458)
- • Excellent reno ROI (192%)
- • Aging property (1987) — renovation upside
- • Negative cashflow ($-3,288/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-3,288/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
23
AI Deal Score
23/100
❌ Skip
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
28
14873 SW 104th St Unit 6-203 Single
Miami, FL 33196 · 2bd/2.0ba · 770sf · Built 1982
$290,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $10,150
Loan Amount: $284,747
Fees / MIP: $4,897
Closing Costs: $8,700
Reserves (3mo): $5,982
Total Cash Needed: $24,832
Monthly Expenses
Mortgage P&I+MIP: $1,994.09
Property Tax: $471.25
Insurance: $150.00
HOA: $285.00
Maint + CapEx: $338.34
Vacancy + Mgmt: $211.79
Total: $3,450.46/mo
Returns
Market Rent (all units): $1,629
Your Rental Income: $1,629
Cashflow: $-1,821/mo
Annual: $-21,856/yr
Cash-on-Cash ROI: -88.0%
Cap Rate: 0.7% · DSCR: 0.09x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,821/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: $-1,228/mo (vs $-1,821/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-1,202/mo — saves $619/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 70%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-2,181/mo
STR vs LTR
-65%
BREAKEVEN OCC
92%
STR EXPENSES BREAKDOWN
Platform fees: $87
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
Cleaning: $462
Management (20%): $581
Utilities: $350
Taxes (12%): $349
Other: $278
FURNITURE SETUP
Furniture: $6,100
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
Appliances: $800
Kitchen + Linens: $900
Electronics: $600
Decor + Supplies: $700
Total Setup: $9,400
🛡
LTR is safer bet
LTR: $-1,821/mo · STR: $-2,181/mo · CoC ROI: -92.7%
⚠ Allowed in most zones. Must register with DBPR. Brickell condos — check building docs.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,629/mo
RANGE
$1,629 – $1,629
CONFIDENCE
LOW
N/A
Our estimate
$1,629/mo ✅ Inline with market
No comparable rentals found in 33196
📍 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 | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,118 | +$6,352 | 300% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$51,264)
- • Excellent reno ROI (175%)
- • Older build (1982) — high value-add potential
- • Negative cashflow ($-1,821/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,821/mo)
- • Low barrier to entry ($24,832 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
6/10
Safe
Average to below-average crime, generally safe area
28
AI Deal Score
28/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Miami Dade 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