Quick Filter:
5 of 5 properties · ✕ Clear filters · Search: “Hialeah” — 5 result(s)
1 A · 2 C · 1 D · 1 F
Grade
$365,000🔒 Pro Deal
A
$365,000
360 E 40th St, Hialeah
FL
A
83
Monthly Cashflow+$369/mo
CoC ROI
••.•%
Rent Est
$•,•••/mo
Cap Rate
•.•%
$340,000💡 🏦 DSCR 25%dn: $-91/mo
C
$340,000
940 E 24th St, Hialeah
FL
C
54
Cashflow
$-521/mo
CoC ROI
-21.5%
Rent Est
$3,700/mo
HUD FMR · GRM 7.7
Cap Rate
11.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-216/mo🏦 DSCR 25%dn: $-91/mo
$385,000💡 🏦 DSCR 25%dn: $-298/mo
C
$385,000
1265 W 44th Pl, Hialeah
FL
C
54
Cashflow
$-809/mo
CoC ROI
-29.4%
Rent Est
$3,900/mo
HUD FMR · GRM 8.2
Cap Rate
10.6%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-441/mo🏦 DSCR 25%dn: $-298/mo
$135,000+$23/mo
D
$135,000
1655 W 60th St #12, Hialeah
FL
D
56
Cashflow
$23/mo
CoC ROI
2.4%
Rent Est
$1,900/mo
HUD FMR · GRM 5.9
Cap Rate
8.4%
$295,000💡 🏦 DSCR 25%dn: $-975/mo
F
$295,000
4130 E 10th Ave, Hialeah
FL
F
48
Cashflow
$-1,445/mo
CoC ROI
-68.7%
Rent Est
$2,000/mo
HUD FMR · GRM 12.3
Cap Rate
8.7%
💡 OPPORTUNITY — alternative strategies
🤝 Seller Finance: $-1,084/mo🏦 DSCR 25%dn: $-975/mo
🏆
⚡ Start Free Trial🔒 Unlock full financials, cashflow projections, and loan analysis for every deal
1 Grade A/B deal locked — Pro only locked — Pro members see all A/B grade deals
🏠⁴
A
83
$365,000
360 E 40th St
Hialeah · 8bd/4.0ba · Fourplex
3,200 sf · Built 1968
🔒 Unlock Pro
—
Cash Flow
—
CoC ROI
—
Cap Rate
—
Cash In
🏗
D
56
$135,000
$23
Cash Flow
2.4%
CoC ROI
8.4%
Cap Rate
$11,560
Cash In
🏠³
C
54
$340,000
940 E 24th St
Hialeah · 6bd/3.0ba · Triplex
2,400 sf · Built 1970
$-521
Cash Flow
-21.5%
CoC ROI
11.6%
Cap Rate
$29,114
Cash In
🏠³
C
54
$385,000
1265 W 44th Pl
Hialeah · 6bd/3.0ba · Triplex
2,600 sf · Built 1972
$-809
Cash Flow
-29.4%
CoC ROI
10.6%
Cap Rate
$32,967
Cash In
🏠🏠
F
48
$295,000
$-1,445
Cash Flow
-68.7%
CoC ROI
8.7%
Cap Rate
$25,260
Cash In
Property Breakdowns
A
360 E 40th St FourplexFL
Hialeah, FL 33013 · 8bd/4.0ba · 3,200sf
$365,000
Asking Price
Asking Price
D
56
1655 W 60th St #12 Single
Hialeah, FL 33012 · 2bd/1.0ba · 850sf · Built 1988
$135,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $4,725
Loan Amount: $132,555
Fees / MIP: $2,280
Closing Costs: $4,050
Reserves (3mo): $2,785
Total Cash Needed: $11,560
Monthly Expenses
Mortgage P&I+MIP: $928.29
Property Tax: $219.38
Insurance: $150.00
HOA: $175.00
Maint + CapEx: $157.50
Vacancy + Mgmt: $247.00
Total: $1,877.16/mo
Returns
Market Rent (all units): $1,900
Your Rental Income: $1,900
Cashflow: $23/mo
Annual: $274/yr
Cash-on-Cash ROI: 2.4%
Cap Rate: 8.4% · DSCR: 1.02x
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
RESTRICTED
Confidence: 50%
AVG NIGHTLY
$115
OCCUPANCY
48%
GROSS / MO
$1,656
STR CASHFLOW
$-1,249/mo
STR vs LTR
-96%
BREAKEVEN OCC
78%
STR EXPENSES BREAKDOWN
Platform fees: $50
Cleaning: $389
Management (20%): $331
Utilities: $350
Taxes (0%): $0
Other: $253
Cleaning: $389
Management (20%): $331
Utilities: $350
Taxes (0%): $0
Other: $253
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: $23/mo · STR: $-1,249/mo · CoC ROI: -82.5%
⚠ STR effectively banned in residential zones. Very limited commercial exceptions.
🏠 RENTAL COMPS
AVG MARKET RENT
$1,900/mo
RANGE
$1,900 – $1,900
CONFIDENCE
LOW
N/A
Our estimate
$1,900/mo ✅ Inline with market
No comparable rentals found in 33012
📍 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 | $2,338 | +$7,012 | 300% |
| CRIT | GFCI Outlets (Kitchen/Bath) | $1,100 | +$1,100 | 100% |
🔨
LEAN FLIP
Medium Confidence
- • Strong forced equity potential (+$47,400)
- • Excellent reno ROI (187%)
- • Break-even cashflow
- • Adequate DSCR (1.02x)
👍
IS IT WORTH IT?
LIKELY YES — Good Opportunity
- • Break-even cashflow
- • Low barrier to entry ($11,560 cash needed)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
56
AI Deal Score
56/100
👍 Solid
🏠 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
▶
C
54
940 E 24th St Triplex
Hialeah, FL 33013 · 6bd/3.0ba · 2,400sf · Built 1970
$340,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $11,900
Loan Amount: $333,842
Fees / MIP: $5,742
Closing Costs: $10,200
Reserves (3mo): $7,014
Total Cash Needed: $29,114
Monthly Expenses
Mortgage P&I+MIP: $2,337.91
Property Tax: $552.50
Insurance: $453.33
HOA: $0.00
Maint + CapEx: $396.66
Vacancy + Mgmt: $481.00
Total: $4,221.41/mo
Returns
Market Rent (all units): $5,400
Your Rental Income: $3,700
Cashflow: $-521/mo
Annual: $-6,257/yr
Cash-on-Cash ROI: -21.5%
Cap Rate: 11.6% · DSCR: 1.41x
HOUSE HACK
You Live In
1 of 3 units
1 of 3 units
Rental Income (2u)
$3,700/mo
$3,700/mo
Your Housing Cost
$521/mo
$521/mo
Savings vs Renting
$1,179/mo
$1,179/mo
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-521/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🏠 House Hack
Live in 1 unit, rent 2. Your housing cost drops to $521/mo — saving $1,179/mo vs renting.
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $174/mo (vs $-521/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $205/mo — saves $726/mo.
✈️ Short-Term Rental
Airbnb/VRBO gross ~$8,640/mo. After STR expenses, estimated cashflow: $790/mo. See full STR analysis below.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
RESTRICTED
Confidence: 50%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-1,925/mo
STR vs LTR
-74%
BREAKEVEN OCC
66%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $705
Management (20%): $900
Utilities: $650
Taxes (0%): $0
Other: $510
Cleaning: $705
Management (20%): $900
Utilities: $650
Taxes (0%): $0
Other: $510
FURNITURE SETUP
Furniture: $13,300
Appliances: $800
Kitchen + Linens: $1,500
Electronics: $600
Decor + Supplies: $700
Total Setup: $17,200
Appliances: $800
Kitchen + Linens: $1,500
Electronics: $600
Decor + Supplies: $700
Total Setup: $17,200
🛡
LTR is safer bet
LTR: $-521/mo · STR: $-1,925/mo · CoC ROI: -58.8%
⚠ STR effectively banned in residential zones. Very limited commercial exceptions.
🏠 RENTAL COMPS
AVG MARKET RENT
$3,700/mo
RANGE
$3,700 – $3,700
CONFIDENCE
LOW
N/A
Our estimate
$3,700/mo ✅ Inline with market
No comparable rentals found in 33013
📍 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 | $27,900 | +$36,270 | 130% |
| CRIT | Electrical Panel Upgrade | $5,850 | +$7,020 | 120% |
| CRIT | Full Re-Pipe | $12,300 | +$13,530 | 110% |
| CRIT | Full Roof Replacement | $22,800 | +$25,080 | 110% |
| CRIT | Professional Deep Clean | $880 | +$4,400 | 500% |
🔨
LEAN FLIP
Medium Confidence
- • Strong forced equity potential (+$135,712)
- • Excellent reno ROI (168%)
- • Triplex — multiple income streams
- • Strong DSCR (1.41x) — comfortably covers debt
⚠
IS IT WORTH IT?
MAYBE — Proceed With Caution
- • Heavy negative cashflow ($-521/mo)
- • Has flip exit strategy if hold doesn't work
- • House hack = only $521/mo housing
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
54
AI Deal Score
54/100
⚠️ Borderline
🏠 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
▶
C
54
1265 W 44th Pl Triplex
Hialeah, FL 33012 · 6bd/3.0ba · 2,600sf · Built 1972
$385,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $13,475
Loan Amount: $378,027
Fees / MIP: $6,502
Closing Costs: $11,550
Reserves (3mo): $7,942
Total Cash Needed: $32,967
Monthly Expenses
Mortgage P&I+MIP: $2,647.33
Property Tax: $625.62
Insurance: $480.00
HOA: $0.00
Maint + CapEx: $449.16
Vacancy + Mgmt: $507.00
Total: $4,709.12/mo
Returns
Market Rent (all units): $5,700
Your Rental Income: $3,900
Cashflow: $-809/mo
Annual: $-9,709/yr
Cash-on-Cash ROI: -29.4%
Cap Rate: 10.6% · DSCR: 1.29x
HOUSE HACK
You Live In
1 of 3 units
1 of 3 units
Rental Income (2u)
$3,900/mo
$3,900/mo
Your Housing Cost
$809/mo
$809/mo
Savings vs Renting
$991/mo
$991/mo
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-809/mo negative cashflow with standard financing. Here are approaches that could turn it positive:
🏠 House Hack
Live in 1 unit, rent 2. Your housing cost drops to $809/mo — saving $991/mo vs renting.
🤝 Seller Financing
Negotiate 10% down at 5.0% with the seller. Projected cashflow: $-22/mo (vs $-809/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $13/mo — saves $822/mo.
✈️ Short-Term Rental
Airbnb/VRBO gross ~$9,120/mo. After STR expenses, estimated cashflow: $580/mo. See full STR analysis below.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
RESTRICTED
Confidence: 50%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-2,345/mo
STR vs LTR
-76%
BREAKEVEN OCC
70%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $705
Management (20%): $900
Utilities: $650
Taxes (0%): $0
Other: $510
Cleaning: $705
Management (20%): $900
Utilities: $650
Taxes (0%): $0
Other: $510
FURNITURE SETUP
Furniture: $13,300
Appliances: $800
Kitchen + Linens: $1,500
Electronics: $600
Decor + Supplies: $700
Total Setup: $17,200
Appliances: $800
Kitchen + Linens: $1,500
Electronics: $600
Decor + Supplies: $700
Total Setup: $17,200
🛡
LTR is safer bet
LTR: $-809/mo · STR: $-2,345/mo · CoC ROI: -66.6%
⚠ STR effectively banned in residential zones. Very limited commercial exceptions.
🏠 RENTAL COMPS
AVG MARKET RENT
$3,900/mo
RANGE
$3,900 – $3,900
CONFIDENCE
LOW
N/A
Our estimate
$3,900/mo ✅ Inline with market
No comparable rentals found in 33012
📍 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 | $27,900 | +$36,270 | 130% |
| CRIT | Electrical Panel Upgrade | $5,850 | +$7,020 | 120% |
| CRIT | Full Re-Pipe | $12,300 | +$13,530 | 110% |
| CRIT | Full Roof Replacement | $24,700 | +$27,170 | 110% |
| CRIT | Professional Deep Clean | $880 | +$4,400 | 500% |
🔨
LEAN FLIP
Medium Confidence
- • Strong forced equity potential (+$138,712)
- • Excellent reno ROI (168%)
- • Triplex — multiple income streams
- • Strong DSCR (1.29x) — comfortably covers debt
👎
IS IT WORTH IT?
PROBABLY NOT — Risky
- • Heavy negative cashflow ($-809/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
54
AI Deal Score
54/100
⚠️ Borderline
🏠 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
48
4130 E 10th Ave Duplex
Hialeah, FL 33013 · 4bd/2.0ba · 2,000sf · Built 1965
$295,000
Asking Price
Asking Price
—
3.5% down, great for first-time buyers
Down Payment: $10,325
Loan Amount: $289,657
Fees / MIP: $4,982
Closing Costs: $8,850
Reserves (3mo): $6,085
Total Cash Needed: $25,260
Monthly Expenses
Mortgage P&I+MIP: $2,028.48
Property Tax: $479.38
Insurance: $333.33
HOA: $0.00
Maint + CapEx: $344.16
Vacancy + Mgmt: $260.00
Total: $3,445.36/mo
Returns
Market Rent (all units): $3,800
Your Rental Income: $2,000
Cashflow: $-1,445/mo
Annual: $-17,344/yr
Cash-on-Cash ROI: -68.7%
Cap Rate: 8.7% · DSCR: 1.06x
HOUSE HACK
You Live In
1 of 2 units
1 of 2 units
Rental Income (1u)
$2,000/mo
$2,000/mo
Your Housing Cost
$1,445/mo
$1,445/mo
Savings vs Renting
$355/mo
$355/mo
💡
CREATIVE FINANCING — HOW TO MAKE THIS DEAL WORK
This property shows $-1,445/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: $-842/mo (vs $-1,445/mo conventional).
💰 DSCR Loan (25% Down)
Higher down payment, lower rate (6.5%). Projected cashflow: $-815/mo — saves $630/mo.
✈️ Short-Term Rental
Airbnb/VRBO gross ~$6,080/mo. After STR expenses, estimated cashflow: $81/mo. See full STR analysis below.
👥 Rent by Room
Rent 4 rooms at ~$900/room = $3,600/mo. Projected cashflow: $155/mo.
✈️
AIRBNB / SHORT-TERM RENTAL ANALYSIS
RESTRICTED
Confidence: 50%
AVG NIGHTLY
$300
OCCUPANCY
50%
GROSS / MO
$4,500
STR CASHFLOW
$-975/mo
STR vs LTR
-23%
BREAKEVEN OCC
56%
STR EXPENSES BREAKDOWN
Platform fees: $135
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (0%): $0
Other: $410
Cleaning: $555
Management (20%): $900
Utilities: $500
Taxes (0%): $0
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
⚠
Both negative
LTR: $-1,445/mo · STR: $-975/mo · CoC ROI: -36.0%
⚠ STR effectively banned in residential zones. Very limited commercial exceptions.
🏠 RENTAL COMPS
AVG MARKET RENT
$2,000/mo
RANGE
$2,000 – $2,000
CONFIDENCE
LOW
N/A
Our estimate
$2,000/mo ✅ Inline with market
No comparable rentals found in 33013
📍 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 | $16,800 | +$21,840 | 130% |
| CRIT | Electrical Panel Upgrade | $5,175 | +$6,210 | 120% |
| CRIT | Full Re-Pipe | $10,650 | +$11,715 | 110% |
| CRIT | Full Roof Replacement | $19,000 | +$20,900 | 110% |
| CRIT | Professional Deep Clean | $715 | +$3,575 | 500% |
🔨
FIX & FLIP
Medium Confidence
- • Strong forced equity potential (+$97,835)
- • Excellent reno ROI (168%)
- • Older build (1965) — high value-add potential
- • Negative cashflow ($-1,445/mo) — poor rental hold
❌
IS IT WORTH IT?
NO — Walk Away
- • Heavy negative cashflow ($-1,445/mo)
- • Has flip exit strategy if hold doesn't work
🛡
NEIGHBORHOOD SAFETY
4/10
Moderate
Some crime concerns, exercise normal caution
48
AI Deal Score
48/100
⚠️ Borderline
🏠 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
▶SpillDeals v5 · Estimates only — verify before making offers