13050 Sun Rd · North Weeki Wachee, FL 34613

$179,999

3 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 148 Days on market

Built 1990 1.00 ac lot Est $277k · 35% under

---

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 +25.9/30.0
• ARV discount +15.0/15.0
• DSCR +8.7/10.0
• 1% rule +5.9/10.0
• Schools +4.2/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida's Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you'll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville's main shopping and dining district, you'll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

Key facts

• Ample natural light
• 1 acre lot
• Spacious layout

Tags

• 1 ACRE LOT
• SPACIOUS LAYOUT
• AMPLE NATURAL LIGHT

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $180k.

Deal economics

• At list price, monthly cash flow is $445 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $180k).
• Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.3% vs local median 3.9% in North Weeki Wachee — 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 (#534 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute 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.
• Zoned schools: Pine Grove Elementary School (math 60% / reading 45%, grade C-, #976 of 2,144 statewide, top 46%, 991 students, 60% FRL); Central High School (math 34% / reading 44%, grade F, #312 of 667 statewide, top 48%, 1,426 students, 53% FRL) — zoned schools at 56% FRL track the district average.
• Market conditions: 691 active listings in the ZIP; 7 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 40% 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 $5k 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 148 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
• 8 sale attempts since 20y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $73k; list at $180k implies a 147% 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; moderate wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $158,399 (12.0% below list)

Questions for the listing agent

1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.09% ✓
• Cap rate: 9.26%
• Cash-on-cash: 10.59%
• DSCR: 1.47
• GRM: 7.7

CMA / ARV

• ARV (on-the-fly): $277,020
• Comps found: 3

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
13205 Star Rd	0.28mi	3/2.0	1,620 (0%)	1mo	$310,000	$191	86
13120 Taylor St	0.40mi	3/3.0	1,728 (+7%)	3mo	$295,000	$171	64
13055 Sweet Gum Rd	0.33mi	4/2.0 (+1)	1,836 (+13%)	14mo	$290,000	$158	46

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: -0.5%
• Equity multiple: 0.98×
• Total profit: $-911
• Equity at exit: $26,838

10-year hold

• IRR: 9.2%
• Equity multiple: 1.70×
• Total profit: $35,425
• Equity at exit: $15,563

Cash invested: $50,400 (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.

Methodology + full state rankings →

ZIP-level market 34613

• Home prices YoY: -17.2%
• Active inventory: 691
• Price-to-rent: 7.7×

Monthly cashflow live

• Estimated rent: $1,953 high
• Mortgage (P&I): −$944
• Tax from tax record: −$80 /mo · $955/yr
• Insurance: −$75
• HOA: −$0
• Vacancy / Maint / Mgmt: −$410
• Net cashflow: $445

Break-even live

Break-even rent $1,391

Max offer price $179,999

Occupancy floor 72%

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: $45,000
• Closing costs: $5,400
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
13020 Sun Rd Brooksville, FL	2.0	2.0	1424	$1,700	$1.19	24d	1	0.09mi
9289 Scepter Ave Brooksville, FL	3.0	2.0	1512	$1,400	$0.93	5d	1	0.94mi
8761 Fetterbush Ct Brooksville, FL	3.0	2.0	1730	$1,850	$1.07	24d	1	1.13mi
8871 Southern Charm Cir Brooksville, FL	3.0	2.0	1482	$2,050	$1.38	24d	1	1.23mi
8917 Southern Charm Cir Brooksville, FL	3.0	2.0	1437	$1,695	$1.18	3d	1	1.25mi
14131 Lemon Yellow Tree Ln Brooksville, FL	3.0	2.0	1840	$1,979	$1.08	5d	1	1.27mi
9356 Southern Charm Cir Brooksville, FL	3.0	2.0	1621	$1,800	$1.11	24d	1	1.39mi

Listing history 21 events

1. 2026-04-23
   status Pending 1233-char remark

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

2. 2026-04-23
   status Pending 1257-char remark

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

3. 2026-04-23
   status Pending

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

4. 2026-01-08
   price $179,999 1257-char remark

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

5. 2026-01-08
   price $179,999

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

6. 2025-11-26
   listed $190,000 Active 1233-char remark

   Show marketing remark (1233 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida's Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you'll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville's main shopping and dining district, you'll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

7. 2025-11-26
   listed $190,000 Active

   Show marketing remark (1233 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida's Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you'll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville's main shopping and dining district, you'll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

8. 2025-11-25
   listed $190,000 Active 1257-char remark

   Show marketing remark (1257 chars)

   Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!Welcome to your next opportunity on Florida’s Nature Coast! This 4-bedroom, 2-bath, 1,620 sq ft mobile home sits on a beautiful 1-acre lot offering peace, privacy, and room to grow. The home needs some TLC, making it perfect for buyers looking to add their personal touch, renovate, or invest. Inside, you’ll find a spacious layout with ample natural light and plenty of potential to transform the property into a comfortable full-time residence or a rental investment. The expansive lot provides endless possibilities—gardening, storage, outdoor projects, or future improvements. Located just minutes from Brooksville’s main shopping and dining district, you’ll enjoy quick access to everyday conveniences while still appreciating the quiet, rural lifestyle the area is known for. Commuters and travelers will love being roughly 50 minutes to Tampa International Airport (TPA), making travel and city access a breeze. Enjoy the best of Florida living—space, privacy, and proximity to all the essentials. Bring your vision and make this Brooksville property your own!

9. 2016-03-22
   soldstatus $72,800
10. 2016-03-15
    soldstatus $72,800
11. 2016-03-15
    soldstatus $72,800
12. 2015-10-16
    listed $69,900
13. 2015-10-16
    listed $69,900
14. 2011-03-28
    soldstatus $26,000
15. 2010-12-07
    listed $23,900
16. 2010-10-12
    historical
17. 2009-12-01
    listed $55,000
18. 2006-08-07
    soldstatus $121,107
19. 2006-08-07
    soldstatus $121,200
20. 2006-03-30
    listed $113,000
21. 1994-12-21
    soldstatus $45,000

ⓘ 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: $955 · $80/mo
• Projected year-2 tax: $1,494 · $124/mo
• Expected delta: +$539/yr (+$45/mo · 56.5%)

ⓘ 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 5/10 Major
• 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 28 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

Taxation est. · year 1

• Rental income: $23,439
• − Mortgage interest: −$10,083
• − Property taxes: −$955
• − Insurance: −$900
• − Repairs & maintenance: −$1,875
• − Management: −$1,875
• − Depreciation: −$5,236
• Taxable income: $2,515
• Est. tax owed @ 24.0%: −$604
• After-tax cash flow: $4,731/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 — North Weeki Wachee

• Score: 68/100
• State rank: #534
• US rank: #10019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: North Weeki Wachee, FL
• County: Hernando County · 169,677 people
• City population: 18,280
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+300.0% since first listed

21 events — show timeline

• 2026-04-23 Pending — HCAR
• 2026-04-23 Pending — RACC
• 2026-04-23 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-01-08 Price Changed $179,999 RACC
• 2026-01-08 Price Changed $179,999 Stellar MLS as Distributed by MLS Grid
• 2025-11-26 Listed $190,000 Stellar MLS as Distributed by MLS Grid
• 2025-11-26 Listed $190,000 HCAR
• 2025-11-25 Listed $190,000 RACC
• 2016-03-22 Sold (Public Records) $72,800 Public Records
• 2016-03-15 Sold (MLS) $72,800 St. Augustine and St. Johns County Board of REALTORS®
• 2016-03-15 Sold (MLS) $72,800 HCAR
• 2015-10-16 Listed $69,900 St. Augustine and St. Johns County Board of REALTORS®
• 2015-10-16 Listed $69,900 HCAR
• 2011-03-28 Sold (MLS) $26,000 HCAR
• 2010-12-07 Listed $23,900 HCAR
• 2010-10-12 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2009-12-01 Listed $55,000 Stellar MLS as Distributed by MLS Grid
• 2006-08-07 Sold (Public Records) $121,200 Public Records
• 2006-08-07 Sold (MLS) $121,107 HCAR
• 2006-03-30 Listed $113,000 HCAR
• 1994-12-21 Sold (Public Records) $45,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $955 · -0.5% YoY. Source: county tax records.