12406 Hudson Ave · Meadow Oaks, FL
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.66%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 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
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Schools +4.3/10.0
- Livability +3.1/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$150,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
Key facts
- 1.33 acre lot
- Built 1998
- Listed 19 days
Property features AI
Finance
- Other: Property is on approximately 1.33 acres (oversized lot)
- Financial info: No lease restrictions
- HOA & community: No association
Exterior
- Parking: No parking details provided
- Security: No security features listed
- Utilities: Private well water; Septic tank sewer; Electricity connected
- Home design: Manufactured double-wide home; Single story; Faces north; Residential property
- Construction: Vinyl siding; Other roof type; Crawlspace foundation; Built on one level
- Exterior features: French doors; Sliding doors; Oversized, private lot; Concrete road access; Publicly maintained road
Interior
- Kitchen: No appliances listed
- Bedrooms: 3 bedrooms
- Flooring: Tile; Other flooring
- Bathrooms: 2 full bathrooms
- Heating & cooling: No heating; No cooling
- Interior features: Split bedroom floor plan; Walk-in closet(s); Living room fireplace
- Laundry & utility: Indoor laundry room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $150k.
Deal economics
- At list price, monthly cash flow is $864 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $150k).
- Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
- Cap rate 13.2% vs local median 4.6% in Meadow Oaks — 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 61/100 on livability (#794 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute 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: 299 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
- At $2,454/mo this rent would consume 50% of the median local household income ($59k/yr) (locally 176% 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 $1k 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.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 19 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 21y ago; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $100k; list at $150k implies a 50% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- 1.64% ✓
- Cap rate
- 13.20%
- Cash-on-cash
- 24.67%
- DSCR
- 2.10
- GRM
- 5.1
CMA / ARV
- ARV (on-the-fly)
- $451,836
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 12744 Robinhood Rd | 0.59mi | 4/2.0 (+1) | 1,836 (-6%) | 16mo | $425,000 | $231 | 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
- IRR
- 18.1%
- Equity multiple
- 1.73×
- Total profit
- $30,757
- Equity at exit
- $22,365
- IRR
- 26.5%
- Equity multiple
- 3.33×
- Total profit
- $97,853
- Equity at exit
- $12,969
Cash invested: $42,000 (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
ZIP-level market 34669
- Home prices YoY
- -24.1%
- Active inventory
- 299
- Price-to-rent
- 5.1×
Monthly cashflow live
- Estimated rent
- $2,454 medium interval (Pro) →
- Mortgage (P&I)
- −$787
- Tax from tax record
- −$226 /mo · $2,707/yr
- Insurance
- −$62
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$515
- Net cashflow
- $864
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
- $37,500
- Closing costs
- $4,500
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 13341 Tropical Breeze Way Hudson, FL | 3.0 | 2.0 | 1455 | $2,000 | $1.37 | 5d | 1 | 0.62mi |
| 13651 Meadow Green Ln Hudson, FL | 3.0 | 2.0 | 1932 | $2,750 | $1.42 | 24d | 1 | 0.67mi |
| 12909 Walnut Tree Ln Hudson, FL | 3.0 | 2.0 | 1787 | $2,095 | $1.17 | 4d | 1 | 1.12mi |
Listing history 27 events
-
2026-06-15status $150,000 Pending 19 DOM
-
2026-06-15days on market $150,000 Active 19 DOM
-
2026-06-13days on market $150,000 Active 17 DOM
-
2026-06-09days on market $150,000 Active 13 DOM
-
2026-06-08pricedays on market $150,000 Active 12 DOM
-
2026-06-07days on market $160,000 Active 11 DOM
-
2026-06-04pricedays on market $160,000 Active 8 DOM
-
2026-06-03pricedays on market $170,000 Active 7 DOM
-
2026-06-02days on market $180,000 Active 6 DOM
-
2026-06-01days on market $180,000 Active 5 DOM
-
2026-05-31days on market $180,000 Active 4 DOM
-
2026-05-27$180,000 Active
-
2025-08-05soldstatus $100,000
-
2025-07-31soldstatus $100,000 Closed 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2025-02-06status Pending 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2025-01-28price $199,000 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-12-02price $239,500 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-12-02status Active 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-12-01historical 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-10-14status Active 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-09-30status Pending 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-09-13price $275,500 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2024-06-01$314,900 Active 1398-char remark
Show marketing remark (1398 chars)
INVESTORS WELCOME - MOTIVATED SELLER! Bring your highest and best. Looking for a hidden gem with loads of potential? With your personal touch and handy skills, this property can be transformed into your retreat from the hustle and bustle of city life. Entry to the property is through a nice canopy shaded driveway. The 1998 manufactured home is in need of your TLC, making it a perfect project for a handy homeowner. The CH & A system is currently inoperable, giving you the chance to upgrade to a modern, efficient system. Recent repairs were made to the roof yet the interior ceiling in the dining room reflects the prior leak and needs repair. This 3 bedroom, 2 bath home has a split floor plan, formal living and dining rooms, large kitchen with plenty of cabinets and storage and a large family room with fireplace (condition of fireplace unknown). There are two wood decks off the back with access through sliding glass doors from the primary suite and through French doors from the family room. The primary suite is large with a sitting room, and has a large bathroom with garden tub and shower. A laundry room with washer/dryer hookup adds further convenience. With 289 feet of frontage on Hudson Avenue, this 1.33 acre property has great potential and a view of wetlands to the rear and east. If you've got the vision and skills, come see this one today and imagine the possibilities!
-
2005-11-17soldstatus $139,900
-
2005-11-10soldstatus $139,900 154-char remark
Show marketing remark (154 chars)
SUPER CLEAN HOME VACANT AND READY FOR QUICK CLOSING. THIS IS A TRIPLEWIDE AND A MUST SEE, OVERLOOKS SEASONAL POND. MOBILE HOME IS NOT ASSESSED WITH LAND.
-
2005-07-04$139,900 154-char remark
Show marketing remark (154 chars)
SUPER CLEAN HOME VACANT AND READY FOR QUICK CLOSING. THIS IS A TRIPLEWIDE AND A MUST SEE, OVERLOOKS SEASONAL POND. MOBILE HOME IS NOT ASSESSED WITH LAND.
-
2000-04-25soldstatus $18,000
ⓘ 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
- $2,707 · $226/mo
- Projected year-2 tax
- $2,707 · $226/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 6/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥109°F today · 26 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 · 3 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
- $29,442
- − Mortgage interest
- −$8,402
- − Property taxes
- −$2,707
- − Insurance
- −$750
- − Repairs & maintenance
- −$2,355
- − Management
- −$2,355
- − Depreciation
- −$4,364
- Taxable income
- $8,509
- Est. tax owed @ 24.0%
- −$2,042
- After-tax cash flow
- $8,321/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 — Meadow Oaks
- Score
- 61/100
- State rank
- #794
- US rank
- #18203
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Pasco County · 524,098 people
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 14,618
- Household income
- $58,638
- Rent vs Own
- Severe rent burden
- 176.0
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 (80%)
- Race & ethnicity
- White 80% Hispanic / Latino 10% Two or more races 6% Black 4% Asian 3%
- Hispanic origin (detail)
- Puerto Rican 5% Cuban 1%
- Common ancestry
- Romanian 4% Lithuanian 2% Slovak 1%
- Foreign-born
- 8% · Canada, Vietnam, Jamaica
- Languages at home
- 90% English-only · Spanish 7% Vietnamese 3% Other Indo-European 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
- ▼ -102.24%
- Current HPI
- 321.5862
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+900.0% since first listed16 events — show timeline
- 2026-05-27 Listed $180,000 Stellar MLS as Distributed by MLS Grid
- 2025-08-05 Sold (Public Records) $100,000 Public Records
- 2025-07-31 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
- 2025-02-06 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-01-28 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
- 2024-12-02 Price Changed $239,500 Stellar MLS as Distributed by MLS Grid
- 2024-12-02 Relisted — Stellar MLS as Distributed by MLS Grid
- 2024-12-01 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2024-10-14 Relisted — Stellar MLS as Distributed by MLS Grid
- 2024-09-30 Pending — Stellar MLS as Distributed by MLS Grid
- 2024-09-13 Price Changed $275,500 Stellar MLS as Distributed by MLS Grid
- 2024-06-01 Listed $314,900 Stellar MLS as Distributed by MLS Grid
- 2005-11-17 Sold (Public Records) $139,900 Public Records
- 2005-11-10 Sold (MLS) $139,900 Stellar MLS as Distributed by MLS Grid
- 2005-07-04 Listed $139,900 Stellar MLS as Distributed by MLS Grid
- 2000-04-25 Sold (Public Records) $18,000 Public Records
Property tax history
+13.6%/yrLatest (2025): $2,707 · -8.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…