Quick Filter:
2 of 2 properties · ✕ Clear filters · Search: “33619” — 2 result(s)
2 F
Grade
$349,999💡 🏦 DSCR 25%dn: $-762/mo
F
$349,999
7412 Kingston Dr, Tampa
FL
F
29
Cashflow
$-1,301/mo
CoC ROI
-52.1%
Rent Est
$2,617/mo
HUD FMR · GRM 11.1
Cap Rate
3.8%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-891/mo🏦 DSCR 25%dn: $-762/mo
$185,000💡 🏦 DSCR 25%dn: $-545/mo
F
$185,000
10203 Courtney Palms Blvd #103, Tampa
FL
F
33
Cashflow
$-794/mo
CoC ROI
-60.2%
Rent Est
$1,832/mo
HUD FMR · GRM 8.4
Cap Rate
3.1%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-614/mo🏦 DSCR 25%dn: $-545/mo
🏠
F
29
$349,999
7412 Kingston Dr
Tampa · 4bd/2.0ba · Single
1,453 sf · Built 1971
$-1,301
Cash Flow
-52.1%
CoC ROI
3.8%
Cap Rate
$29,970
Cash In
🏘
F
33
$185,000
10203 Courtney Palms Blvd #103
Tampa · 2bd/2.0ba · Single
1,095 sf · Built 2003
$-794
Cash Flow
-60.2%
CoC ROI
3.1%
Cap Rate
$15,841
Cash In
Property Breakdowns
F
29
7412 Kingston Dr Single
Tampa, FL 33619 · 4bd/2.0ba · 1,453sf · Built 1971
$349,999
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $12,250
Loan Amount: $343,660
Fees / MIP: $5,911
Closing Costs: $10,500
Reserves (3mo): $7,220
Total Cash Needed: $29,970
Monthly Expenses
Mortgage P&I+MIP: $2,406.66
Property Tax: $568.75
Insurance: $193.73
HOA: $0.00
Maint + CapEx: $408.34
Vacancy + Mgmt: $340.24
Total: $3,917.71/mo
Returns
Market Rent (all units): $2,617
Your Rental Income: $2,617
Cashflow: $-1,301/mo
Annual: $-15,606/yr
Cash-on-Cash ROI: -52.1%
Cap Rate: 3.8% · DSCR: 0.46x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,301/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: $-585/mo (vs $-1,301/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-553/mo — saves $747/mo.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $-318/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-1,787/mo
STR vs LTR
-55%
BREAKEVEN OCC
64%
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: $-1,301/mo · STR: $-1,787/mo · CoC ROI: -59.5%
🏠 RENTAL COMPS
AVG MARKET RENT
$2,617/mo
RANGE
$2,617 – $2,617
CONFIDENCE
LOW
N/A
Our estimate
$2,617/mo ✅ Inline with market
No comparable rentals found in 33619
📍 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 | $13,804 | +$15,184 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
🔨
FIX & FLIP
High Confidence
- • Strong forced equity potential (+$63,940)
- • Excellent reno ROI (169%)
- • Older build (1971) — high value-add potential
- • Negative cashflow ($-1,301/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,301/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 Hillsborough County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶
F
33
10203 Courtney Palms Blvd #103 Single
Tampa, FL 33619 · 2bd/2.0ba · 1,095sf · Built 2003
$185,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $6,475
Loan Amount: $181,649
Fees / MIP: $3,124
Closing Costs: $5,550
Reserves (3mo): $3,816
Total Cash Needed: $15,841
Monthly Expenses
Mortgage P&I+MIP: $1,272.09
Property Tax: $300.62
Insurance: $150.00
HOA: $450.00
Maint + CapEx: $215.84
Vacancy + Mgmt: $238.21
Total: $2,626.75/mo
Returns
Market Rent (all units): $1,832
Your Rental Income: $1,832
Cashflow: $-794/mo
Annual: $-9,533/yr
Cash-on-Cash ROI: -60.2%
Cap Rate: 3.1% · DSCR: 0.38x
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-794/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: $-416/mo (vs $-794/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-399/mo — saves $395/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
LEGAL
Confidence: 60%
AVG NIGHTLY
$170
OCCUPANCY
57%
GROSS / MO
$2,907
STR CASHFLOW
$-1,433/mo
STR vs LTR
-68%
BREAKEVEN OCC
77%
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: $-794/mo · STR: $-1,433/mo · CoC ROI: -80.3%
🏠 RENTAL COMPS
AVG MARKET RENT
$1,832/mo
RANGE
$1,832 – $1,832
CONFIDENCE
LOW
N/A
Our estimate
$1,832/mo ✅ Inline with market
No comparable rentals found in 33619
📍 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 | $3,011 | +$9,034 | 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 (+$48,460)
- • Excellent reno ROI (194%)
- • Negative cashflow ($-794/mo) — poor rental hold
- • Low cap rate area — better flip than hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-794/mo)
- • Low barrier to entry ($15,841 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
33
AI Deal Score
33/100
🔴 Weak
🏠 OWNER / LANDLORD
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
Owner Not Yet Found County records searched automatically — open for manual lookup:
🔍 Search Hillsborough County Property Appraiser →
📈 10-YEAR EQUITY PROJECTION
▶🔨 FIX & FLIP ANALYSIS
▶SpillDeals v5 · Estimates only — verify before making offers