4140 Passport Ln #101 · New Port Richey East, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 27 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +22.9/30.0
- 1% rule +10.0/10.0
- ARV discount +7.5/15.0
- DSCR +7.4/10.0
- Schools +4.3/10.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Rent growth +1.8/5.0
- Appreciation +0.0/10.0
$118,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
Key facts
- Private storage unit
- First floor
- Corner unit
Tags
Property features AI
Finance
- Other: Senior community; Pets allowed (cats and dogs) with max pet weight around 25 lbs; Unfurnished unit; Living area about 1,251 square feet
- Financial info: Total annual association fees $5,400; Lease restrictions apply
- HOA & community: Monthly condo/association fee of $450; Association recreation owned; Clubhouse; Community mailbox; Deed restrictions; Pool; Sidewalks; Street lights; Buyer approval required; Association approval required; Association fee includes cable TV, common area taxes, pool, escrow reserves, insurance, internet, structural maintenance, grounds maintenance, management, pest control, sewer, trash and water
Exterior
- Parking: Has carport; 1 carport space
- Utilities: Public water; Public sewer; Electricity connected; Cable connected; High-speed internet available; Sewer connected; Water connected
- Home design: Condominium; Residential property; One story; Faces southeast; First floor unit
- Construction: Frame construction; Shingle roof; Slab foundation; Built as part of building number 4140
- Exterior features: Lighting; Storage
Interior
- Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Ice maker
- Bedrooms: 2 bedrooms
- Flooring: Carpet; Ceramic tile; Laminate
- Bathrooms: 2 full bathrooms
- Heating & cooling: Electric heating; Central air conditioning
- Interior features: Eat-in kitchen; Open floor plan; Solid wood cabinets; Thermostat; Walk-in closet(s); Window treatments; Exhaust fan; Ice maker
- Laundry & utility: Washer; Dryer; Laundry closet; Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $118k.
Deal economics
- At list price, monthly cash flow is $208 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $118k).
- Recommended offer: $104k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.4% vs local median 4.3% in New Port Richey East — 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 68/100 on livability (#499 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment 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.
- Market conditions: Rents soft (-2.9%/yr); 305 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
- This rent runs 43% of the median local income ($50k/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 $816 of loan paydown is wiped out by about $4k 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 121 days — a 12% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 13y 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 $91k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 25% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.50% ✓
- Cap rate
- 8.41%
- Cash-on-cash
- 7.57%
- DSCR
- 1.34
- GRM
- 5.6
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -9.3%
- Equity multiple
- 0.67×
- Total profit
- $-10,775
- Equity at exit
- $17,594
- IRR
- -6.5%
- Equity multiple
- 0.66×
- Total profit
- $-11,268
- Equity at exit
- $10,202
Cash invested: $33,040 (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
ZIP-level market 34653
- Home prices YoY
- -18.4%
- Rents YoY
- -2.9%
- Active inventory
- 305
- Price-to-rent
- 5.6×
Monthly cashflow live
- Estimated rent
- $1,766 high interval (Pro) →
- Mortgage (P&I)
- −$619
- Tax from tax record
- −$69 /mo · $830/yr
- Insurance
- −$49
- HOA
- −$450
- Vacancy / Maint / Mgmt
- −$371
- Net cashflow
- $208
Break-even live
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
- $29,500
- Closing costs
- $3,540
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3952 Elvira Ct New Port Richey, FL | 2.0 | 2.0 | 957 | $1,450 | $1.52 | 21d | 1 | 0.25mi |
| 4147 La Pasida Ln New Port Richey, FL | 2.0 | 2.0 | 1149 | $1,800 | $1.57 | 4d | 1 | 0.27mi |
| 4031 Vista Verde Dr New Port Richey, FL | 1.0–2.0 | 1.0–2.0 | 825 | $1,669 | $2.02 | 2d | 6 | 0.27mi |
| 4105 La Pasida Ln New Port Richey, FL | 2.0 | 2.0 | 972 | $1,750 | $1.80 | 24d | 1 | 0.28mi |
| 8930 Lazy River Loop New Port Richey, FL | 1.0–3.0 | 1.0–2.0 | 1018 | $1,640 | $1.61 | 1d | 12 | 0.29mi |
| 9110 Via Recreo New Port Richey, FL | 2.0 | 2.0 | 891 | $1,550 | $1.74 | 4d | 1 | 0.34mi |
| 8563 Pilgrim Ct New Port Richey, FL | 2.0 | 1.5 | 1236 | $1,400 | $1.13 | 4d | 1 | 0.40mi |
| 8559 Pilgrim Ct New Port Richey, FL | 2.0 | 1.5 | 1236 | $1,500 | $1.21 | 20d | 1 | 0.40mi |
| 9400 Alta Sol Way New Port Richey, FL | 2.0 | 2.0 | 1177 | $1,949 | $1.66 | 12d | 1 | 0.46mi |
| 8712 Cypress Lakes Blvd New Port Richey, FL | 3.0 | 2.0 | 1729 | $2,240 | $1.30 | 14d | 1 | 0.56mi |
| 9026 Severn Ln New Port Richey, FL | 2.0 | 2.0 | 1476 | $1,800 | $1.22 | 3d | 1 | 0.60mi |
| 4420 Sawgrass Blvd New Port Richey, FL | 3.0 | 2.0 | 1400 | $2,300 | $1.64 | 24d | 1 | 0.64mi |
| 4347 Otter Way New Port Richey, FL | 3.0 | 2.0 | 1344 | $1,715 | $1.28 | 1d | 1 | 0.67mi |
| 8248 Corner Pine Way New Port Richey, FL | 3.0 | 2.5 | 1634 | $2,200 | $1.35 | 21d | 1 | 0.77mi |
| 3683 Trophy Blvd New Port Richey, FL | 2.0 | 2.0 | 923 | $1,650 | $1.79 | 4d | 1 | 0.78mi |
| 9616 Midiron Ct New Port Richey, FL | 2.0 | 2.0 | 956 | $1,950 | $2.04 | 4d | 1 | 0.79mi |
| 8135 Brown Pelican Ave New Port Richey, FL | 2.0 | 2.0 | 1089 | $2,000 | $1.84 | 4d | 1 | 0.82mi |
| 3668 Trophy Blvd New Port Richey, FL | 2.0 | 2.0 | 923 | $2,000 | $2.17 | 24d | 1 | 0.86mi |
| 8107 Blue Finch Way New Port Richey, FL | 3.0 | 2.0 | 1320 | $1,975 | $1.50 | 24d | 1 | 0.89mi |
| 3832 Teeside Dr Unit 4 New Port Richey, FL | 2.0 | 2.0 | 956 | $1,495 | $1.56 | 10d | 1 | 0.89mi |
| 3832 Teeside Dr Unit 1 New Port Richey, FL | 2.0 | 2.0 | 1034 | $1,495 | $1.45 | 4d | 1 | 0.89mi |
| 7910 Hardwick Dr #713 New Port Richey, FL | 2.0 | 1.0 | 925 | $1,595 | $1.72 | 4d | 1 | 1.04mi |
| 5223 Hunters Ridge Dr New Port Richey, FL | 1.0–2.0 | 1.0–2.0 | 1128 | $2,235 | $1.98 | 21d | 5 | 1.04mi |
| 3554 Teeside Dr New Port Richey, FL | 2.0 | 2.0 | 1148 | $1,950 | $1.70 | 24d | 1 | 1.04mi |
| 8403 Yearling Ln New Port Richey, FL | 3.0 | 2.0 | 1277 | $2,125 | $1.66 | 10d | 1 | 1.04mi |
| 3516 Teeside Dr New Port Richey, FL | 2.0 | 2.0 | 1148 | $2,000 | $1.74 | 1d | 1 | 1.04mi |
| 3944 Watson Dr New Port Richey, FL | 3.0 | 2.0 | 1614 | $2,600 | $1.61 | 10d | 1 | 1.06mi |
| 7828 Hardwick Dr #927 New Port Richey, FL | 2.0 | 2.0 | 1025 | $1,650 | $1.61 | 4d | 1 | 1.10mi |
| 7911 Aden Loop New Port Richey, FL | 3.0 | 2.0 | 1067 | $1,785 | $1.67 | 24d | 1 | 1.11mi |
| 9635 Greenskeeper Dr New Port Richey, FL | 2.0 | 2.0 | 1148 | $1,900 | $1.66 | 24d | 1 | 1.18mi |
| 3707 Mexicali St New Port Richey, FL | 3.0 | 2.0 | 1185 | $1,925 | $1.62 | 4d | 1 | 1.23mi |
| 8335 Birch Haven Ln New Port Richey, FL | 3.0 | 2.5 | 1634 | $2,100 | $1.29 | 17d | 1 | 1.24mi |
| 4851 Mill Run Dr New Port Richey, FL | 3.0 | 2.0 | 1456 | $2,185 | $1.50 | 14d | 1 | 1.24mi |
| 7733 Atherton Ave New Port Richey, FL | 2.0 | 2.0 | 1291 | $1,775 | $1.37 | 16d | 1 | 1.25mi |
| 8239 Crescent Oaks Dr New Port Richey, FL | 2.0 | 2.5 | 1513 | $2,200 | $1.45 | 21d | 1 | 1.25mi |
| 8504 Shallow Creek Ct New Port Richey, FL | 3.0 | 2.5 | 1686 | $2,050 | $1.22 | 24d | 1 | 1.26mi |
| 7742 Arlight Dr New Port Richey, FL | 3.0 | 2.0 | 1653 | $1,995 | $1.21 | 24d | 1 | 1.27mi |
| 3602 Murrow St New Port Richey, FL | 3.0 | 2.0 | 1283 | $2,090 | $1.63 | 4d | 1 | 1.29mi |
| 3406 Murrow St New Port Richey, FL | 2.0 | 1.0 | 1262 | $1,750 | $1.39 | 1d | 1 | 1.39mi |
| 5101 Glenhurst Ln New Port Richey, FL | 3.0 | 2.0 | 1419 | $2,310 | $1.63 | 4d | 1 | 1.43mi |
HOA detail condo
- Monthly dues
- $450 · $5,400/yr
- Likely covers
- pool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 30 events
-
2026-06-18days on market $118,000 Active 121 DOM
-
2026-06-17days on market $118,000 Active 120 DOM
-
2026-06-16days on market $118,000 Active 119 DOM
-
2026-06-15days on market $118,000 Active 118 DOM
-
2026-06-13days on market $118,000 Active 116 DOM
-
2026-06-09days on market $118,000 Active 112 DOM
-
2026-06-08days on market $118,000 Active 111 DOM
-
2026-06-07days on market $118,000 Active 110 DOM
-
2026-06-04days on market $118,000 Active 107 DOM
-
2026-06-03days on market $118,000 Active 106 DOM
-
2026-06-02days on market $118,000 Active 105 DOM
-
2026-06-01days on market $118,000 Active 104 DOM
-
2026-05-31days on market $118,000 Active 103 DOM
-
2026-05-05price $118,000
-
2026-02-17$124,000 Active
-
2026-02-02historical $1,800
-
2025-12-29$1,800
-
2020-05-13soldstatus $90,600
-
2020-04-30soldstatus $87,900 Sold 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2020-03-02status Pending 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2020-01-30price $87,900 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2019-11-27status Active 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2019-10-21historical 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2019-09-08$94,900 Active 1285-char remark
Show marketing remark (1285 chars)
Price Decrease !!! This is the year you stay in Florida !!! . This rare ground floor corner unit in this desirable 55+ friendly community and is move in ready. It was upgraded less then 2 years ago with wonderful new kitchen cabinets, granite counter tops, and all new appliances to boot! Also a great little breakfast nook and bar in kitchen. With 2 full bathrooms with safety rails in both and newly updated modern vanities; As well as a split floor plan great for family or friends who will definitely want to visit your cozy new home. The living/dinning room combo has plenty of space for the formal dinning table with laminate wood flooring throughout. New gorgeous glass front storm door as well as a secondary entrance at the rear of the condo with patio. combined with large viewing windows in living room to let the natural Florida light in to brighten up the whole condo. This is the one of the largest models in the complex. Another wonderful addition is a clubhouse which is a fantastic way to spend your time meeting your neighbors and friends A crystal blue swimming pool perfect for those hot sunny days. Woodtrail Condos are close to many ammenities such as beaches, restaurants, great new shopping centers in the upcoming trinity area and quick trips to the airport
-
2019-09-07historical
-
2019-03-19$95,000 Active
-
2015-09-10soldstatus $36,500
-
2013-05-16soldstatus $30,000
-
2013-05-15soldstatus $30,000
-
2013-03-06$33,500
ⓘ 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
- $830 · $69/mo
- Projected year-2 tax
- $979 · $82/mo
- Expected delta
- +$150/yr (+$12/mo · 18.1%)
ⓘ 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 (shaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥108°F today · 27 d/yr by 30 yrs out
- Wind 10/10 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
- $21,196
- − Mortgage interest
- −$6,610
- − Property taxes
- −$830
- − Insurance
- −$590
- − Repairs & maintenance
- −$1,696
- − Management
- −$1,696
- − HOA
- −$5,400
- − Depreciation
- −$3,433
- Taxable income
- $943
- Est. tax owed @ 24.0%
- −$226
- After-tax cash flow
- $2,273/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 — New Port Richey East
- Score
- 68/100
- State rank
- #499
- US rank
- #9203
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Pasco County · 524,098 people
- City population
- 36,086
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 35,945
- Household income
- $49,563
- Rent vs Own
- Severe rent burden
- 1439.0
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 (74%)
- Race & ethnicity
- White 74% Hispanic / Latino 14% Two or more races 9% Black 6% Asian 2%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 4% Cuban 2%
- Common ancestry
- Romanian 3% Lithuanian 2% Slovak 2%
- Foreign-born
- 11% · Canada, Jamaica, China
- Languages at home
- 84% English-only · Spanish 9% Other Indo-European 2% Russian/Polish/Slavic 2%
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
- ▼ -73.10%
- Current HPI
- 324.6519
- Rent YoY
- ▼ -2.92%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+252.2% since first listed17 events — show timeline
- 2026-05-05 Price Changed $118,000 Stellar MLS as Distributed by MLS Grid
- 2026-02-17 Listed $124,000 Stellar MLS as Distributed by MLS Grid
- 2026-02-02 Rental Removed $1,800 STELLARMLS
- 2025-12-29 Listed for Rent $1,800 STELLARMLS
- 2020-05-13 Sold (Public Records) $90,600 Public Records
- 2020-04-30 Sold (MLS) $87,900 Stellar MLS as Distributed by MLS Grid
- 2020-03-02 Pending — Stellar MLS as Distributed by MLS Grid
- 2020-01-30 Price Changed $87,900 Stellar MLS as Distributed by MLS Grid
- 2019-11-27 Relisted — Stellar MLS as Distributed by MLS Grid
- 2019-10-21 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2019-09-08 Listed $94,900 Stellar MLS as Distributed by MLS Grid
- 2019-09-07 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2019-03-19 Listed $95,000 Stellar MLS as Distributed by MLS Grid
- 2015-09-10 Sold (Public Records) $36,500 Public Records
- 2013-05-16 Sold (Public Records) $30,000 Public Records
- 2013-05-15 Sold (MLS) $30,000 Stellar MLS as Distributed by MLS Grid
- 2013-03-06 Listed $33,500 Stellar MLS as Distributed by MLS Grid
Property tax history
+3.1%/yrLatest (2025): $830 · +3.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…