CashFlowRE
Sign in Sign up
9140 Lamborn St
D+ Composite 49.13
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • DSCR +4.4/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$310,000

9140 Lamborn St · Spring Hill, FL 34606
3 bd · 2.0 ba · 2,143 sqft · SingleFamily public records · 107 Days on market
Built 2006 10,716 sqft lot Est $373k · 17% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

One or more photo(s) has been virtually staged. Motivated Seller: Welcome to this impressive 3-bedroom home in the heart of Spring Hill, featuring a grand entrance with elegant Roman-style columns that create timeless curb appeal and a striking first impression. The foyer welcomes you with additional Roman-style columns that add architectural character and sophistication, while the formal dining room is beautifully accented with matching Roman-style columns, creating an elegant space perfect for hosting gatherings. Inside, you’ll find a spacious 19x18 living room ideal for entertaining, a dedicated office, and a separate casual dining area for everyday meals. The well-appointed kitche

Key facts

  • Grand entrance
  • Formal dining room
  • Casual dining area

Tags

GRAND ENTRANCEROMAN-STYLE COLUMNSFORMAL DINING ROOMSPACIOUS LIVING ROOMDEDICATED OFFICECASUAL DINING AREA

Property features AI

Finance

  • Other: Lot approx. 0.25 acre (dimensions ~95 x 109); Zoned residential (RES)
  • Financial info: No lease restrictions reported
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Attached 2-car garage (25 x 20) with garage door opener
  • Utilities: Public water; Septic tank sewer; Cable available; Electricity connected; Water connected
  • Home design: Single family residence; One-story; Northeast facing; Homestead status
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built area recorded (living area ~2,143; building area total ~3,130)
  • Exterior features: Rear screened porch; French doors; Asphalt road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Ceramic tile; Parquet; Solid surface counters (kitchen surfaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Heat pump; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; High ceilings; Solid surface counters; Solid wood cabinets; Split bedroom floorplan; Thermostat; Walk-in closets; Skylights
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry area inside with corridor access

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 3-bed/2.0-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $72 ($858/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $248k (20.0% below list).
  • Recommended offer: $248k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.4% in Spring Hill — 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 63/100 on livability (#738 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities 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: Spring Hill Elementary School (math 50% / reading 51%, grade D+, #1,055 of 2,144 statewide, top 50%, 893 students, 68% FRL); Fox Chapel Middle School (math 39% / reading 44%, grade F, #348 of 571 statewide, top 62%, 862 students, 69% FRL); Central High School (math 34% / reading 44%, grade F, #312 of 667 statewide, top 48%, 1,426 students, 53% FRL).
  • Market conditions: Rents soft (-0.9%/yr); 392 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • At $2,481/mo this rent would consume 52% of the median local household income ($57k/yr) (locally 733% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 107 days — a 9% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 26y ago; this cycle's ask has dropped $40k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $310k implies a 2852% 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 $248,059 (20.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.57%
Cash-on-cash
0.99%
DSCR
1.04
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$372,882
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5294 Elkin Ave 0.34mi 3/2.0 1,940 (-10%) 7mo $330,000 $170 63
5248 Frost Rd 0.42mi 3/2.0 1,922 (-10%) 3mo $334,000 $174 60
4335 Duval St 0.65mi 3/2.0 2,091 (-2%) 6mo $312,000 $149 60
4365 Cadbury Rd 0.70mi 4/2.0 (+1) 2,134 (-0%) 3mo $336,990 $158 59
9251 Manchester St 0.28mi 4/2.0 (+1) 1,828 (-15%) 4mo $341,990 $187 54
9269 Manchester St 0.30mi 4/2.0 (+1) 1,828 (-15%) 4mo $349,070 $191 53
8209 Chaucer Dr 0.74mi 3/2.0 1,944 (-9%) 4mo $240,000 $123 47
8508 Belmont 0.74mi 3/2.0 1,974 (-8%) 8mo $301,000 $152 46
5140 Kirkwood Ave 0.68mi 3/2.0 1,896 (-12%) 6mo $335,000 $177 44
8480 Colma St 0.71mi 3/2.0 1,838 (-14%) 1mo $390,000 $212 43
9489 Northcliffe Blvd 0.71mi 3/2.0 1,879 (-12%) 7mo $300,000 $160 41
4393 Cadbury Rd 0.65mi 4/2.0 (+1) 1,830 (-15%) 2mo $335,000 $183 39

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.39×
Total profit
$-53,067
Equity at exit
$46,222
10-year hold
IRR
-16.1%
Equity multiple
0.21×
Total profit
$-68,921
Equity at exit
$26,803

Cash invested: $86,800 (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 34606

Home prices YoY
-24.7%
Rents YoY
-0.9%
Active inventory
392
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,481 high interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$133 /mo · $1,600/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$521
Net cashflow
$72

Break-even live

Break-even rent $2,390
Max offer price $310,000
Occupancy floor 92%

Sensitivity live

Price -10% $247 -5% $159 +0% $72 +5% $-16 +10% $-104
Rent -10% $-124 -5% $-26 +0% $72 +5% $170 +10% $267
Rate -1.0pp $228 -0.5pp $150 base $72 +0.5pp $-9 +1.0pp $-91

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
$77,500
Closing costs
$9,300
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9211 Northcliffe Blvd Spring Hill, FL 3.0 2.0 1641 $3,200 $1.95 5d 1 0.18mi
9131 Swiss Rd Spring Hill, FL 3.0 2.0 1673 $2,000 $1.20 26d 1 0.36mi
9341 Northcliffe Blvd Spring Hill, FL 3.0 2.0 1444 $1,800 $1.25 1d 1 0.40mi
5256 Frost Rd Spring Hill, FL 3.0 2.0 1950 $2,950 $1.51 26d 1 0.41mi
4628 Bayridge Ct Spring Hill, FL 3.0 2.0 1756 $1,995 $1.14 6d 1 0.57mi
5100 Lydia Ct Spring Hill, FL 3.0 2.0 1826 $1,925 $1.05 26d 1 0.77mi
5413 Deltona Blvd Spring Hill, FL 3.0 3.5 2487 $3,500 $1.41 5d 1 0.79mi
8316 Nevada St Spring Hill, FL 2.0 1.0 1722 $2,100 $1.22 26d 1 0.89mi
10117 Elgin Blvd Spring Hill, FL 4.0 2.0 1400 $1,995 $1.43 6d 1 1.13mi
3933 Antigua Way Spring Hill, FL 3.0–5.0 2.0–3.0 1975 $2,109 $1.07 6d 1 1.30mi
7337 Cone Shell Dr Spring Hill, FL 3.0 3.0 1750 $1,895 $1.08 1d 1 1.39mi
6288 Swan Ln Spring Hill, FL 4.0 2.0 2091 $2,450 $1.17 26d 1 1.41mi

Listing history 19 events

  1. 2026-06-21
    days on market $310,000 Active 107 DOM
  2. 2026-06-18
    days on market $310,000 Active 104 DOM
  3. 2026-06-17
    days on market $310,000 Active 103 DOM
  4. 2026-06-16
    days on market $310,000 Active 102 DOM
  5. 2026-06-15
    days on market $310,000 Active 101 DOM
  6. 2026-06-13
    days on market $310,000 Active 99 DOM
  7. 2026-06-13
    days on market $310,000 Active 98 DOM
  8. 2026-06-09
    days on market $310,000 Active 95 DOM
  9. 2026-06-08
    days on market $310,000 Active 94 DOM
  10. 2026-06-07
    days on market $310,000 Active 93 DOM
  11. 2026-06-04
    days on market $310,000 Active 90 DOM
  12. 2026-06-03
    days on market $310,000 Active 89 DOM
  13. 2026-06-02
    pricedays on market $310,000 Active 88 DOM
  14. 2026-06-01
    days on market $335,000 Active 87 DOM
  15. 2026-05-31
    days on market $335,000 Active 86 DOM
  16. 2026-04-16
    price $335,000
  17. 2026-03-06
    listed $350,000 Active
  18. 2002-08-26
    soldstatus $10,500
  19. 2000-01-10
    listed $11,500

ⓘ 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
$1,600 · $133/mo
Projected year-2 tax
$2,573 · $214/mo
Expected delta
+$973/yr (+$81/mo · 60.8%)

ⓘ 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 ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$29,767
− Mortgage interest
−$17,365
− Property taxes
−$1,600
− Insurance
−$1,550
− Repairs & maintenance
−$2,381
− Management
−$2,381
− Depreciation
−$9,018
Taxable loss
−$4,528
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,087
After-tax cash flow
$1,945/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 — Spring Hill

Score
63/100
State rank
#738
US rank
#15937

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Hill, FL
County
Hernando County · 169,677 people
City population
83,915
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
28,668
Household income
$57,337
Rent vs Own
23.2% rent · 76.8% own
Severe rent burden
733.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 16% Two or more races 13% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 2%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
87% English-only · Spanish 11% German/W. Germanic 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
▼ -98.11%
Current HPI
298.5201
Rent YoY
▼ -0.89%
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

+2813.0% since first listed
4 events — show timeline
  • 2026-04-16 Price Changed $335,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Listed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2002-08-26 Sold (MLS) $10,500 HCAR
  • 2000-01-10 Listed $11,500 HCAR

Property tax history

+5.1%/yr

Latest (2025): $1,600 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…