CashFlowRE
Sign in Sign up
6230 Bob Head Rd
C- Composite 52.94
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 +21.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.5/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

6230 Bob Head Rd · Thonotosassa, FL 33565
4 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 26 Days on market
Built 1990 1.09 ac lot

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

Listing remarks MLS

Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

Key facts

  • Open floor plan
  • Serene pond
  • 1.9-acre lot

Tags

OPEN FLOOR PLANCOZY FIREPLACESPACIOUS PRIMARY SUITE1.9-ACRE LOTSCREENED-IN BACK PORCHSERENE POND

Property features AI

Finance

  • Financial info: No lease restrictions
  • HOA & community: No association

Exterior

  • Parking: Detached or on-site parking (details not specified)
  • Utilities: Well water; Septic tank; Cable available; Electricity connected; Water connected; Sewer connected
  • Home design: Single-story double-wide modular home; Faces south; One level
  • Construction: Vinyl siding exterior; Metal roof; Built on crawlspace with pillar/post/pier foundation
  • Exterior features: Pond view and pond access; Paved road access; Lot dimensions approximately 155 x 305; Lot about 1.09 acres

Interior

  • Kitchen: Range; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Laminate; Linoleum; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Split bedroom layout; Thermostat; Walk-in closets; Has fireplace (living room)
  • Laundry & utility: Inside laundry room

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 4-bed/2.0-bath manufactured listed at $275k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/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 $261k (4.9% below list).
  • Recommended offer: $261k (4.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#673 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment D-.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Strawberry Crest High School (math 49% / reading 55%, grade D+, #160 of 667 statewide, top 25%, 2,558 students, 44% FRL).
  • Market conditions: 307 active listings in the ZIP; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($73k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago 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 $93k; list at $275k implies a 196% 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; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $261,483 (4.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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.
  4. 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.
  5. 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
0.95%
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-17,905
Equity at exit
$41,003
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$18,409
Equity at exit
$23,777

Cash invested: $77,000 (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 33565

Home prices YoY
-24.7%
Active inventory
307
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,615 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$549
Net cashflow
$420

Break-even live

Break-even rent $2,083
Max offer price $275,000
Occupancy floor 79%

Sensitivity live

Price -10% $576 -5% $498 +0% $420 +5% $343 +10% $265
Rent -10% $214 -5% $317 +0% $420 +5% $524 +10% $627
Rate -1.0pp $559 -0.5pp $490 base $420 +0.5pp $349 +1.0pp $277

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
$68,750
Closing costs
$8,250
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.

Listing history 11 events

  1. 2026-05-14
    status Pending
  2. 2026-04-17
    listed $275,000 Active
  3. 2025-11-05
    historical
  4. 2025-10-29
    listed $200,000 Active
  5. 2014-12-31
    soldstatus $93,000 Sold 397-char remark
    Show marketing remark (397 chars)

    Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

  6. 2014-12-19
    status Pending 397-char remark
    Show marketing remark (397 chars)

    Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

  7. 2014-12-10
    price $99,230 397-char remark
    Show marketing remark (397 chars)

    Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

  8. 2014-11-21
    price $106,230 397-char remark
    Show marketing remark (397 chars)

    Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

  9. 2014-11-09
    listed $111,230 Active 397-char remark
    Show marketing remark (397 chars)

    Move-in ready dollhouse on almost an acre! Fenced and cross-fenced with a small barn and pond, this lovely manufactured home in Plant City's Cork area has a great layout. Split bedroom plan with a separate dining room, breakfast room, living/family room, wood-burning fireplace, laundry room and 4 full bedrooms! Very nice condition. Convenient to I-4, schools and shopping. Come see for yourself!

  10. 1999-01-15
    soldstatus $59,000
  11. 1995-09-22
    soldstatus $44,000

ⓘ 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
$1,063 · $89/mo
Projected year-2 tax
$2,282 · $190/mo
Expected delta
+$1,219/yr (+$102/mo · 114.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 24 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
$31,378
− Mortgage interest
−$15,404
− Property taxes
−$1,063
− Insurance
−$1,375
− Repairs & maintenance
−$2,510
− Management
−$2,510
− Depreciation
−$8,000
Taxable income
$515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$124
After-tax cash flow
$4,921/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
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL

Livability — Thonotosassa

Score
64/100
State rank
#673
US rank
#13914

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hillsborough County · 1,540,968 people
City population
12,333
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
18,108
Household income
$73,414
Rent vs Own
9.1% rent · 90.9% own
Severe rent burden
152.0

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 23% Two or more races 14% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 16% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 2% Slovak 1% Iranian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
80% English-only · Spanish 19%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.17%
Current HPI
347.2475
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

+525.0% since first listed
11 events — show timeline
  • 2026-05-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-17 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-29 Listed $200,000 Stellar MLS as Distributed by MLS Grid
  • 2014-12-31 Sold (MLS) $93,000 Stellar MLS as Distributed by MLS Grid
  • 2014-12-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-12-10 Price Changed $99,230 Stellar MLS as Distributed by MLS Grid
  • 2014-11-21 Price Changed $106,230 Stellar MLS as Distributed by MLS Grid
  • 2014-11-09 Listed $111,230 Stellar MLS as Distributed by MLS Grid
  • 1999-01-15 Sold (Public Records) $59,000 Public Records
  • 1995-09-22 Sold (Public Records) $44,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,063 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…