CashFlowRE
Sign in Sign up
8600 Savory Walk Dr
C- Composite 50.46
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 +15.5/30.0
  • ARV discount +9.3/15.0
  • DSCR +4.8/10.0
  • Schools +4.3/10.0
  • Appreciation +4.2/10.0
  • 1% rule +4.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$410,000

8600 Savory Walk Dr · Connerton, FL 34637
5 bd · 3.0 ba · 2,455 sqft · SingleFamily public records · 215 Days on market
Built 2016 7,236 sqft lot Est $427k · at est. $90/mo HOA · 2% of rent

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

Listing remarks

MOTIVATED SELLER! Special Buyer Incentive: When financing with SunPoint Home Loans LLC (NMLS #1559260), buyers may receive a free appraisal (up to $800 value) and a lender-paid 1-0 temporary rate buydown (reducing the interest rate by 1% in the first year with no seller-paid concessions required). Stunning Luxury Home in Resort-Style Community with Oversized Lanai and Private Yard! Welcome to this beautifully appointed 5-bedroom, 3-bath residence offering the perfect blend of space, functionality, and high-end finishes. Step into the heart of the home — a chef-inspired kitchen featuring an expansive breakfast bar, sleek stainless steel appliances with a gas range, designer tile back

Key facts

  • Oversized lanai
  • Private yard
  • Gas range

Tags

OVERSIZED LANAIPRIVATE YARDCHEF INSPIRED KITCHENEXPANSIVE BREAKFAST BARSTAINLESS STEEL APPLIANCESGAS RANGE

Property features AI

Finance

  • Other: Located in a planned community (MPUD zoning)
  • Financial info: Other annual assessment approx. $1,538
  • HOA & community: Community managed by Castle Management; HOA required, monthly dues approximately $90.33 (about $271 quarterly); HOA covers pool, management and recreational facilities; Community amenities: clubhouse, fitness center, pool, park, playground, basketball court, tennis courts, dog park, street lights, irrigation with reclaimed water, deed restrictions; Pets allowed (cats and dogs; number limit applies)

Exterior

  • Parking: Driveway; Attached garage with rear-facing garage door; 2-car garage; Garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable connected; High-speed internet available; Electricity connected; Natural gas connected; Sprinkler meter; Underground utilities; Water connected
  • Home design: Single family residence; Two stories; West-facing
  • Construction: Block foundation; Block, stucco and frame construction; Shingle roof; Built by Lennar Homes (Austin model)
  • Exterior features: Covered, enclosed and screened rear porch; Rear porch with sliding doors; Exterior lighting; Vinyl fencing; Mature landscaping with trees; Landscaped lot with sidewalk and paved surfaces; Irrigation equipment

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Tankless water heater
  • Bedrooms: 5 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air
  • Interior features: Ceiling fans; High ceilings; Kitchen open to family room; Open floorplan; Solid wood cabinets; Split bedroom layout; Walk-in closets; Window treatments (blinds)
  • Laundry & utility: Washer and dryer included; Gas dryer hookup; Laundry room inside on upper level; Inside utility

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 5-bed/3.0-bath single-family listed at $410k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/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 $371k (9.6% below list).
  • Recommended offer: $361k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 4.2% in Connerton — 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 66/100 on livability (#596 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Pasco (suburban): math 50% / reading 52% proficiency, ranked #32 of 73 in FL (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Connerton Elementary School (math 48% / reading 57%, grade C-, #976 of 2,144 statewide, top 46%, 958 students, 39% FRL); Pine View Middle School (math 63% / reading 52%, grade B, #157 of 571 statewide, top 28%, 1,170 students, 32% FRL); Land O' Lakes High School (math 56% / reading 64%, grade C+, #106 of 667 statewide, top 16%, 2,248 students, 27% FRL) — zoned schools average 33% FRL vs 48% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 287 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($115k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $3k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($361k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 10y 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 $288k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $360,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.90%
Cap rate
6.78%
Cash-on-cash
1.73%
DSCR
1.08
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$427,170
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21046 Passive Porch Dr 0.09mi 5/3.0 2,455 (0%) 4mo $390,000 $159 93
21143 Passive Porch Dr 0.21mi 5/3.0 2,455 (0%) 5mo $405,000 $165 86
21430 Starry Eyes Way 0.62mi 5/3.5 2,492 (+2%) 4mo $410,000 $165 63
8448 Lagerfeld Dr 0.43mi 4/2.5 (-1) 2,355 (-4%) 4mo $490,000 $208 63
8442 Lagerfeld Dr 0.44mi 4/2.5 (-1) 2,391 (-3%) 12mo $415,000 $174 58
8229 Faire Frost Ln 0.56mi 4/2.5 (-1) 2,334 (-5%) 2mo $415,000 $178 57
20537 Lace Cascade Rd 0.48mi 4/2.5 (-1) 2,594 (+6%) 11mo $564,000 $217 52
8129 Lagerfeld Dr 0.67mi 4/2.5 (-1) 2,564 (+4%) 4mo $430,000 $168 51
21462 Wistful Yearn Dr 0.69mi 4/2.5 (-1) 2,334 (-5%) 3mo $417,000 $179 50
21529 Southern Charm Dr 0.62mi 4/2.5 (-1) 2,284 (-7%) 3mo $495,000 $217 50
21170 Wistful Yearn Dr 0.64mi 4/2.5 (-1) 2,775 (+13%) 4mo $462,500 $167 38
8145 Lagerfeld Dr 0.67mi 4/2.0 (-1) 2,727 (+11%) 4mo $391,600 $144 38

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

Projected returns pro-forma

-1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.74×
Total profit
$-30,191
Equity at exit
$88,477
10-year hold
IRR
1.1%
Equity multiple
1.09×
Total profit
$10,796
Equity at exit
$84,237

Cash invested: $114,800 (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 34637

Home prices YoY
-1.2%
Active inventory
287
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$3,706 high interval (Pro) →
Mortgage (P&I)
$2,150
Tax from tax record
$351 /mo · $4,214/yr
Insurance
$171
HOA
$90
Vacancy / Maint / Mgmt
$778
Net cashflow
$165

Break-even live

Break-even rent $3,496
Max offer price $410,000
Occupancy floor 91%

Sensitivity live

Price -10% $397 -5% $281 +0% $165 +5% $49 +10% $-67
Rent -10% $-127 -5% $19 +0% $165 +5% $312 +10% $458
Rate -1.0pp $372 -0.5pp $270 base $165 +0.5pp $59 +1.0pp $-49

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
$102,500
Closing costs
$12,300
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8947 Garden Party Dr Land O Lakes, FL 4.0 3.5 3110 $4,000 $1.29 13d 1 0.72mi
21030 Green Wing Ct Land O Lakes, FL 4.0 2.5 1945 $2,185 $1.12 25d 1 0.80mi
7655 Citrus Blossom Dr Land O Lakes, FL 4.0 2.0 2070 $3,100 $1.50 12d 1 0.89mi
7442 Citrus Blossom Dr Land O Lakes, FL 4.0 2.0 2067 $2,470 $1.19 25d 1 1.10mi
22310 Blazing Star Run Land O Lakes, FL 4.0 2.5 1870 $2,650 $1.42 19d 1 1.26mi
21107 Bircholm Ct Unit NA Land O' Lakes, FL 4.0 3.0 3200 $3,950 $1.23 19d 1 1.26mi
19736 Lonesome Pine Dr Land O Lakes, FL 4.0 3.0 2634 $2,850 $1.08 25d 1 1.35mi
19736 Lonesome Pine Dr Land O Lakes, FL 4.0 3.0 2634 $2,850 $1.08 6d 1 1.35mi

HOA detail

Monthly dues
$90 · $1,080/yr
Likely covers
gas

Listing history 50 events

  1. 2026-06-18
    days on market $410,000 Active 215 DOM
  2. 2026-06-17
    days on market $410,000 Active 214 DOM
  3. 2026-06-16
    days on market $410,000 Active 213 DOM
  4. 2026-06-15
    days on market $410,000 Active 212 DOM
  5. 2026-06-13
    days on market $410,000 Active 210 DOM
  6. 2026-06-09
    days on market $410,000 Active 206 DOM
  7. 2026-06-08
    days on market $410,000 Active 205 DOM
  8. 2026-06-07
    days on market $410,000 Active 204 DOM
  9. 2026-06-04
    days on market $410,000 Active 201 DOM
  10. 2026-06-03
    days on market $410,000 Active 200 DOM
  11. 2026-06-02
    days on market $410,000 Active 199 DOM
  12. 2026-06-01
    days on market $410,000 Active 198 DOM
  13. 2026-05-31
    days on market $410,000 Active 197 DOM
  14. 2026-05-14
    price $410,000
  15. 2026-03-25
    price $415,000
  16. 2026-01-23
    price $420,000
  17. 2026-01-23
    status Active
  18. 2025-08-21
    price $429,500
  19. 2025-07-25
    listed $430,000 Active
  20. 2025-05-03
    historical
  21. 2025-05-02
    price $432,300
  22. 2025-04-24
    price $432,500
  23. 2025-03-13
    price $438,600
  24. 2025-02-27
    price $439,100
  25. 2025-02-21
    price $439,300
  26. 2025-02-13
    price $439,500
  27. 2025-02-06
    price $439,700
  28. 2025-01-17
    price $439,900
  29. 2024-08-31
    status Active
  30. 2024-08-28
    price $464,995
  31. 2024-08-20
    status Active
  32. 2024-08-09
    price $469,800
  33. 2024-06-20
    price $469,900
  34. 2024-06-07
    listed $474,700 Active
  35. 2023-11-30
    price $469,450
  36. 2023-11-30
    historical
  37. 2023-11-10
    price $469,550
  38. 2023-10-25
    price $479,700
  39. 2023-10-13
    price $481,995
  40. 2023-10-04
    status Active
  41. 2023-10-04
    price $482,995
  42. 2023-09-06
    status Pending
  43. 2023-08-23
    price $485,000
  44. 2023-08-17
    price $495,000
  45. 2023-08-03
    listed $499,900 Active
  46. 2019-06-10
    soldstatus $287,500
  47. 2019-06-03
    soldstatus $287,500 Sold
  48. 2019-04-15
    status Pending
  49. 2019-04-11
    listed $299,000 Active
  50. 2017-01-06
    soldstatus $254,990 Sold

ⓘ 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
$4,214 · $351/mo
Projected year-2 tax
$4,214 · $351/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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$44,467
− Mortgage interest
−$22,966
− Property taxes
−$4,214
− Insurance
−$2,050
− Repairs & maintenance
−$3,557
− Management
−$3,557
− HOA
−$1,080
− Depreciation
−$11,927
Taxable loss
−$4,885
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,172
After-tax cash flow
$3,156/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
Pasco
NCES district ID
1201530
Math proficiency
50% ▼ -10.00%
Reading proficiency
52% ▼ -5.00%
Median HH income
$45,039
Composite
43.14/100
National rank
#3074
State rank
#32 of 73 in FL

Livability — Connerton

Score
66/100
State rank
#596
US rank
#11437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Connerton, FL
County
Pasco County · 524,098 people
City population
11,398
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
13,049
Household income
$115,214
Rent vs Own
8.7% rent · 91.3% own
Severe rent burden
96.0

Population outlook (Pasco County) Hauer SSP2

Today (2025)
570,045 people
By 2030
605,844 · +6.3%
By 2040
674,806 · +18.4%
By 2050
736,022 · +29.1%
By 2075
862,900 · +51.4%
By 2100
906,364 · +59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 16% Two or more races 10% Black 7% Asian 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 1%
Common ancestry
Romanian 5% Italian 3% Iranian 2%
Foreign-born
8% · Canada
Languages at home
85% English-only · Spanish 8% Other Indo-European 4% Tagalog/Filipino 1%

Political lean MEDSL · Pasco

2024 margin
Strong R (+25.2) · D 36.9% · R 62.1% · Other 1.0%
2008→2024 swing
-21.6pp toward R · 2008: -3.6pp · 2024: -25.2pp
All cycles
2024: R+25.2 2020: R+20.1 2016: R+21.6 2012: R+6.7 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.54%
Current HPI
126.1415
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

-92.4% since first listed
44 events — show timeline
  • 2026-05-14 Price Changed $410,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Price Changed $415,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $420,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-08-21 Price Changed $429,500 Stellar MLS as Distributed by MLS Grid
  • 2025-07-25 Listed $430,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-05-02 Price Changed $432,300 Stellar MLS as Distributed by MLS Grid
  • 2025-04-24 Price Changed $432,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-13 Price Changed $438,600 Stellar MLS as Distributed by MLS Grid
  • 2025-02-27 Price Changed $439,100 Stellar MLS as Distributed by MLS Grid
  • 2025-02-21 Price Changed $439,300 Stellar MLS as Distributed by MLS Grid
  • 2025-02-13 Price Changed $439,500 Stellar MLS as Distributed by MLS Grid
  • 2025-02-06 Price Changed $439,700 Stellar MLS as Distributed by MLS Grid
  • 2025-01-17 Price Changed $439,900 Stellar MLS as Distributed by MLS Grid
  • 2024-08-31 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-08-28 Price Changed $464,995 Stellar MLS as Distributed by MLS Grid
  • 2024-08-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-08-09 Price Changed $469,800 Stellar MLS as Distributed by MLS Grid
  • 2024-06-20 Price Changed $469,900 Stellar MLS as Distributed by MLS Grid
  • 2024-06-07 Listed $474,700 Stellar MLS as Distributed by MLS Grid
  • 2023-11-30 Price Changed $469,450 Stellar MLS as Distributed by MLS Grid
  • 2023-11-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-11-10 Price Changed $469,550 Stellar MLS as Distributed by MLS Grid
  • 2023-10-25 Price Changed $479,700 Stellar MLS as Distributed by MLS Grid
  • 2023-10-13 Price Changed $481,995 Stellar MLS as Distributed by MLS Grid
  • 2023-10-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-10-04 Price Changed $482,995 Stellar MLS as Distributed by MLS Grid
  • 2023-09-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-08-23 Price Changed $485,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-17 Price Changed $495,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-03 Listed $499,900 Stellar MLS as Distributed by MLS Grid
  • 2019-06-10 Sold (Public Records) $287,500 Public Records
  • 2019-06-03 Sold (MLS) $287,500 Stellar MLS as Distributed by MLS Grid
  • 2019-04-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-04-11 Listed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2017-01-06 Sold (MLS) $254,990 Stellar MLS as Distributed by MLS Grid
  • 2016-12-14 Price Changed $254,990 Stellar MLS as Distributed by MLS Grid
  • 2016-12-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-12-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2016-10-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-10-05 Listed $258,890 Stellar MLS as Distributed by MLS Grid
  • 2016-05-18 Sold (Public Records) $312,500 Public Records
  • 2015-01-05 Sold (Public Records) $5,400,000 Public Records

Property tax history

+9.0%/yr

Latest (2025): $4,214 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…