CashFlowRE
Sign in Sign up
8341 Highpoint Blvd
F Composite 32.92
Why this score? — see what drove the F 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 +13.1/30.0
  • Schools +4.2/10.0
  • DSCR +3.9/10.0
  • 1% rule +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$207,000

8341 Highpoint Blvd · High Point, FL 34613
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 91 Days on market
Built 1981 6,000 sqft lot Est $165k · 25% over $44/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fully Remodeled Highpoint Gem! Move right into this completely modernized, true 3-bedroom home in the desirable Highpoint community. Featuring low monthly fees and completely new inside, this turnkey property offers the ultimate Florida lifestyle. Home Features: Complete Interior Update: Fresh paint, brand-new subfloors, and durable water-resistant flooring throughout. Modern Kitchen: Sleek, brand-new soft-close cabinetry and premium 2026 stainless steel appliances. Brand New Bathrooms: Two completely renovated, easy-care bathrooms thoughtfully designed with modern finishes and aging-in-place features. Bonus Upgrades: A brand-new heat pump HVAC system will be installed at closing for tota

Key facts

  • Soft-close cabinetry
  • Step-in showers
  • 2026 remodel

Tags

2026 REMODELCHEF'S KITCHENSOFT-CLOSE CABINETRYSTAINLESS STEEL APPLIANCESSTEP-IN SHOWERSINDOOR LAUNDRY ROOM

Property features AI

Finance

  • Other: Third-party listing; Directions available
  • Financial info: Lease restrictions in place; Total annual fees $528 (monthly equivalent $44)
  • HOA & community: Monthly HOA fee of $44 (required) with management; HOA approval required; Association amenities: Clubhouse, Golf Course, Pickleball Court(s), Pool, Recreation Facilities, Security, Shuffleboard Court, Tennis Court(s), Wheelchair Access; Community features: Clubhouse, Dog Park, Golf Carts OK, Golf, Pool, Tennis Court(s), Street Lights; Senior community; Pets allowed (cats and dogs, number limit)

Exterior

  • Parking: Carport with 2 spaces
  • Security: Community security
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Manufactured double wide (residential); One story; South-facing entry
  • Construction: Vinyl siding; Metal roof with roof over; Crawlspace foundation; Built on a 60x100 lot (0.14 acres)
  • Exterior features: Awning(s); French doors; Sidewalk; Storage

Interior

  • Kitchen: Dishwasher; Disposal; Freezer; Ice maker; Microwave; Range; Refrigerator; Solid surface counters; Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Eat-in kitchen; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Solid surface counters; Walk-in closet(s); Window treatments
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer; Dryer; Electric water heater

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 $207k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-101/yr) — negative.
  • To cash-flow at today's rent, offer at most $206k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (14.8% below list).
  • Recommended offer: $176k (14.8% below list) — sets the bar for 1% rule.

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-, schools F, 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.
  • Market conditions: 691 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $6k 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 91 days — a 9% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y ago; this cycle's ask has dropped $18k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $207k implies a 298% 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 $176,330 (14.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.85%
Cap rate
6.24%
Cash-on-cash
-0.17%
DSCR
0.99
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$165,312
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8134 Baycrest Dr 0.29mi 2/2.0 1,284 (-4%) 2mo $158,000 $123 78
12160 Sara 0.24mi 3/2.0 (+1) 1,296 (-4%) 1mo $195,000 $150 77
8795 Highpoint Blvd 0.53mi 2/2.0 1,344 (0%) 2mo $145,000 $108 74
12041 Fairway Ave 0.09mi 2/2.0 1,152 (-14%) 1mo $135,000 $117 71
9328 Highpoint Blvd 0.70mi 2/2.0 1,334 (-1%) 0mo $153,000 $115 66
8221 Highpoint Blvd 0.22mi 2/2.0 1,152 (-14%) 2mo $85,000 $74 64
7360 Nielson Ave 0.67mi 2/2.0 1,300 (-3%) 2mo $179,900 $138 62
8060 Stockholm St 0.45mi 2/2.0 1,488 (+11%) 0mo $215,000 $144 61
8043 Little Tee Ln 0.33mi 2/2.0 1,152 (-14%) 2mo $112,400 $98 59
12306 Club House Rd 0.53mi 2/2.0 1,152 (-14%) 2mo $149,900 $130 50
12260 Hallmark Ave 0.62mi 2/2.0 1,152 (-14%) 1mo $105,000 $91 47
7381 Western Cir 0.74mi 3/2.0 (+1) 1,456 (+8%) 3mo $245,000 $168 44

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
-16.6%
Equity multiple
0.41×
Total profit
$-34,068
Equity at exit
$30,864
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-30,318
Equity at exit
$17,898

Cash invested: $57,960 (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
9.8×

Monthly cashflow live

Estimated rent
$1,763 medium interval (Pro) →
Mortgage (P&I)
$1,086
Tax from tax record
$186 /mo · $2,227/yr
Insurance
$86
HOA
$44
Vacancy / Maint / Mgmt
$370
Net cashflow
$-8

Break-even live

Break-even rent $1,774
Max offer price $205,519
Occupancy floor 95%

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
$51,750
Closing costs
$6,210
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 24d 1 0.12mi
7405 Western Circle Dr Brooksville, FL 2.0 2.0 1442 $1,500 $1.04 24d 1 0.70mi
7718 Rome Ln Brooksville, FL 3.0 2.0 1674 $2,200 $1.31 24d 1 0.90mi
13020 Sun Rd Brooksville, FL 2.0 2.0 1424 $1,700 $1.19 24d 1 1.44mi

HOA detail

Monthly dues
$44 · $528/yr
Likely covers
water

Listing history 22 events

  1. 2026-06-18
    days on market $207,000 Active 91 DOM
  2. 2026-06-17
    days on market $207,000 Active 90 DOM
  3. 2026-06-16
    days on market $207,000 Active 89 DOM
  4. 2026-06-15
    days on market $207,000 Active 88 DOM
  5. 2026-06-13
    days on market $207,000 Active 86 DOM
  6. 2026-06-13
    days on market $207,000 Active 85 DOM
  7. 2026-06-09
    days on market $207,000 Active 82 DOM
  8. 2026-06-08
    days on market $207,000 Active 81 DOM
  9. 2026-06-07
    days on market $207,000 Active 80 DOM
  10. 2026-06-04
    days on market $207,000 Active 77 DOM
  11. 2026-06-03
    days on market $207,000 Active 76 DOM
  12. 2026-06-02
    days on market $207,000 Active 75 DOM
  13. 2026-06-01
    days on market $207,000 Active 74 DOM
  14. 2026-05-31
    days on market $207,000 Active 73 DOM
  15. 2026-05-15
    price $207,000
  16. 2026-04-21
    price $215,000
  17. 2026-03-19
    listed $225,000 Active
  18. 2019-11-11
    historical
  19. 2018-06-15
    listed $64,900
  20. 2003-06-26
    soldstatus $52,000
  21. 2003-01-30
    listed $54,400
  22. 2001-04-12
    soldstatus $40,000

ⓘ 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
$2,227 · $186/mo
Projected year-2 tax
$2,227 · $186/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 · 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
$21,160
− Mortgage interest
−$11,595
− Property taxes
−$2,227
− Insurance
−$1,035
− Repairs & maintenance
−$1,693
− Management
−$1,693
− HOA
−$528
− Depreciation
−$6,022
Taxable loss
−$3,633
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$872
After-tax cash flow
$771/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

+417.5% since first listed
8 events — show timeline
  • 2026-05-15 Price Changed $207,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-19 Listed $225,000 Stellar MLS as Distributed by MLS Grid
  • 2019-11-11 Listing Removed HCAR
  • 2018-06-15 Listed $64,900 HCAR
  • 2003-06-26 Sold (Public Records) $52,000 Public Records
  • 2003-01-30 Listed $54,400 HCAR
  • 2001-04-12 Sold (Public Records) $40,000 Public Records

Property tax history

+30.5%/yr

Latest (2025): $2,227 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…