CashFlowRE
Sign in Sign up
7441 Fairlane Ave
C- Composite 53.09
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +24.5/30.0
  • DSCR +7.9/10.0
  • 1% rule +6.3/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Appreciation +0.0/10.0

$154,900

7441 Fairlane Ave · High Point, FL 34613
2 bd · 2.0 ba · 1,200 sqft · Manufactured public records · 70 Days on market
Built 1973 6,213 sqft lot Est $138k · 12% over $46/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready! This fully furnished 2-bedroom, 2-bath home offers plenty of space with 1,200 sq. ft. under air and a total of 2,050 sq. ft. The Florida room is perfect for year-round use, and the screened lanai is ideal for catching a breeze. The functional kitchen features ample cabinets, a pantry, an attached island with bar stools, and a dining area with built-in cabinets. Custom window treatments, Berber carpet in the living room and bedrooms, and tile flooring throughout the rest add style and comfort. Recent updates include a new A/C (2023), vapor barrier, tie-downs, upgraded windows, new refrigerator (2023), flat-top range, and built-in oven. The oversized master suite boasts a walk-in closet with organizers and a master bath with a walk-in shower. The large guest room sits across from the guest bath with a tub/shower combo. A utility shed houses the washer and dryer, with extra storage for tools and yard supplies. Enjoy mature landscaping, no rear neighbors, and a covered front porch. Low HOA of 46/month, you own the land, plus community amenities like a pool, tennis courts, social activities, and more in a 55+ active community.

Key facts

  • Functional kitchen
  • Ample cabinets
  • Florida room

Tags

FLORIDA ROOMSCREENED LANAIFUNCTIONAL KITCHENAMPLE CABINETSATTACHED ISLANDDINING AREA

Property features AI

Finance

  • Other: Furnished: Yes
  • Financial info: Monthly HOA amount $46; Total monthly fees listed as $46; total annual fees $552; Lease restrictions not indicated
  • HOA & community: Highpoint Community HOA (monthly fee $46; approval required); Community features include street lights; Senior community; Pets allowed: cats and dogs

Exterior

  • Parking: Carport for 2 vehicles
  • Security: Located in gated/guarded community entrance (directions reference guard shack)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available; Underground utilities
  • Home design: Residential mobile home (double wide); Single-story (two levels listed); Faces east; Homestead exempt
  • Construction: Metal siding; Metal roof; Crawlspace foundation; Approximately built area and building area recorded in public records
  • Exterior features: Private mailbox; Paved road access

Interior

  • Kitchen: Range; Range hood; Microwave; Refrigerator; Dishwasher not listed
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Walk-in closet(s); Six total rooms
  • Laundry & utility: Washer; Dryer; Laundry features: Other

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 5.8% in High Point — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#677 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, amenities F, commute F.
  • Hernando (suburban): math 50% / reading 50% proficiency, ranked #38 of 73 in FL (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Pine Grove Elementary School (math 60% / reading 45%, grade C-, #976 of 2,144 statewide, top 46%, 991 students, 60% FRL); Central High School (math 34% / reading 44%, grade F, #312 of 667 statewide, top 48%, 1,426 students, 53% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: 691 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $54k; list at $155k implies a 188% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.13%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$138,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7444 Highpoint Blvd 0.18mi 2/2.0 1,104 (-8%) 1mo $140,000 $127 77
8043 Little Tee Ln 0.43mi 2/2.0 1,152 (-4%) 2mo $112,400 $98 72
9328 Highpoint Blvd 0.33mi 2/2.0 1,334 (+11%) 0mo $153,000 $115 66
7360 Nielson Ave 0.43mi 2/2.0 1,300 (+8%) 2mo $179,900 $138 64
7528 Western Circle Dr 0.24mi 2/2.0 1,026 (-14%) 1mo $105,000 $102 64
12260 Hallmark Ave 0.67mi 2/2.0 1,152 (-4%) 1mo $105,000 $91 62
8221 Highpoint Blvd 0.66mi 2/2.0 1,152 (-4%) 2mo $85,000 $74 61
12306 Club House Rd 0.67mi 2/2.0 1,152 (-4%) 2mo $149,900 $130 60
7156 Fairlane Ave 0.42mi 2/2.0 1,368 (+14%) 1mo $135,000 $99 56
12075 Walshwood Ave 0.69mi 2/2.0 1,104 (-8%) 0mo $107,084 $97 54
12160 Sara 0.64mi 3/2.0 (+1) 1,296 (+8%) 1mo $195,000 $150 51
9100 Highpoint Blvd 0.72mi 2/2.0 1,040 (-13%) 2mo $177,000 $170 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-4,907
Equity at exit
$23,096
10-year hold
IRR
6.7%
Equity multiple
1.50×
Total profit
$21,803
Equity at exit
$13,393

Cash invested: $43,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34613

Home prices YoY
-17.2%
Active inventory
691
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,755 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$147 /mo · $1,768/yr
Insurance
$65
HOA
$46
Vacancy / Maint / Mgmt
$369
Net cashflow
$317

Break-even live

Break-even rent $1,355
Max offer price $154,900
Occupancy floor 77%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$38,725
Closing costs
$4,647
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7405 Western Circle Dr Brooksville, FL 2.0 2.0 1442 $1,500 $1.04 24d 1 0.05mi
12103 Fairway Ave Brooksville, FL 2.0 2.0 864 $1,725 $2.00 1d 1 0.82mi
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 24d 1 0.83mi
7402 Eastern Circle Dr Brooksville, FL 2.0 1.0 720 $1,200 $1.67 24d 1 0.93mi
13109 Lola Dr Spring Hill, FL 2.0 2.0 1483 $4,900 $3.30 24d 1 1.49mi

HOA detail

Monthly dues
$46 · $552/yr
Likely covers
landscapingpool

Listing history 18 events

  1. 2026-06-18
    days on market $154,900 Active 70 DOM
  2. 2026-06-17
    days on market $154,900 Active 69 DOM
  3. 2026-06-16
    days on market $154,900 Active 68 DOM
  4. 2026-06-15
    days on market $154,900 Active 67 DOM
  5. 2026-06-13
    days on market $154,900 Active 65 DOM
  6. 2026-06-13
    days on market $154,900 Active 64 DOM
  7. 2026-06-09
    days on market $154,900 Active 61 DOM
  8. 2026-06-08
    days on market $154,900 Active 60 DOM
  9. 2026-06-07
    days on market $154,900 Active 59 DOM
  10. 2026-06-04
    days on market $154,900 Active 56 DOM
  11. 2026-06-03
    days on market $154,900 Active 55 DOM
  12. 2026-06-02
    days on market $154,900 Active 54 DOM
  13. 2026-06-01
    days on market $154,900 Active 53 DOM
  14. 2026-05-31
    days on market $154,900 Active 52 DOM
  15. 2026-04-09
    listed $154,900 Active
  16. 2026-03-14
    listed $154,900 Active 1154-char remark
    Show marketing remark (1154 chars)

    Move-in ready! This fully furnished 2-bedroom, 2-bath home offers plenty of space with 1,200 sq. ft. under air and a total of 2,050 sq. ft. The Florida room is perfect for year-round use, and the screened lanai is ideal for catching a breeze. The functional kitchen features ample cabinets, a pantry, an attached island with bar stools, and a dining area with built-in cabinets. Custom window treatments, Berber carpet in the living room and bedrooms, and tile flooring throughout the rest add style and comfort. Recent updates include a new A/C (2023), vapor barrier, tie-downs, upgraded windows, new refrigerator (2023), flat-top range, and built-in oven. The oversized master suite boasts a walk-in closet with organizers and a master bath with a walk-in shower. The large guest room sits across from the guest bath with a tub/shower combo. A utility shed houses the washer and dryer, with extra storage for tools and yard supplies. Enjoy mature landscaping, no rear neighbors, and a covered front porch. Low HOA of 46/month, you own the land, plus community amenities like a pool, tennis courts, social activities, and more in a 55+ active community.

  17. 2007-03-05
    soldstatus $53,714
  18. 2004-05-11
    soldstatus $45,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$1,768 · $147/mo
Projected year-2 tax
$1,768 · $147/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,066
− Mortgage interest
−$8,677
− Property taxes
−$1,768
− Insurance
−$774
− Repairs & maintenance
−$1,685
− Management
−$1,685
− HOA
−$552
− Depreciation
−$4,506
Taxable income
$1,418
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$340
After-tax cash flow
$3,459/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Hernando
NCES district ID
1200810
Math proficiency
50% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$41,985
Composite
42.03/100
National rank
#3329
State rank
#38 of 73 in FL

Livability — High Point

Score
64/100
State rank
#677
US rank
#14099

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment F Housing A+ Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, FL
County
Hernando County · 169,677 people
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
19,337
Household income
$58,596
Rent vs Own
9.2% rent · 90.8% own
Severe rent burden
307.0

Population outlook (Hernando County) Hauer SSP2

Today (2025)
189,218 people
By 2030
194,367 · +2.7%
By 2040
203,398 · +7.5%
By 2050
209,589 · +10.8%
By 2075
218,452 · +15.4%
By 2100
205,923 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
92% English-only · Spanish 3% French/Haitian/Cajun 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Hernando

2024 margin
Solid R (+37.0) · D 31.1% · R 68.2%
2008→2024 swing
-33.5pp toward R · 2008: -3.6pp · 2024: -37.0pp
All cycles
2024: R+37.0 2020: R+30.2 2016: R+29.0 2012: R+8.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.51%
Current HPI
276.2229
Rent YoY
Metro
Tampa-St. Petersburg-Clearwater, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+244.2% since first listed
4 events — show timeline
  • 2026-04-09 Listed $154,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-14 Listed $154,900 HCAR
  • 2007-03-05 Sold (Public Records) $53,714 Public Records
  • 2004-05-11 Sold (Public Records) $45,000 Public Records

Property tax history

+11.1%/yr

Latest (2025): $1,768 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…