37617 Amigo Dr · Pasadena Hills, FL 33541

$175,000

2 bd · 2.0 ba · 1,482 sqft · Manufactured public records · 161 Days on market

Built 1990 3,806 sqft lot Est $213k · 18% under $142/mo HOA · 8% of rent

---

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 +18.5/30.0
• ARV discount +15.0/15.0
• DSCR +5.8/10.0
• 1% rule +5.6/10.0
• Schools +4.3/10.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Rent growth +1.9/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

In M/H Community

Key facts

• Interior laundry
• Panoramic pond views
• Updated kitchen

Tags

• UPDATED KITCHEN
• PANORAMIC POND VIEWS
• INTERIOR LAUNDRY
• ENCLOSED PORCH
• UTILITY SINK
• BONUS SPACE

Property features AI

Finance

• Other: Furnished; Universal property ID available
• Financial info: Total monthly fees $142; total annual fees $1,704; Lease restrictions apply
• HOA & community: Monthly HOA fee of $142 (required) — association name: Nancy; Association amenities include cable TV, pool, internet, grounds maintenance, recreational facilities, trash, clubhouse, pickleball, shuffleboard, tennis courts, storage; Buyer/association approval required; Senior community; golf carts allowed; Pets allowed with restrictions (cats OK, dogs OK, breed restrictions, number limit)

Exterior

• Parking: Covered parking; Driveway; 2-space carport
• Security: Smoke detector(s)
• Utilities: Public water; Public sewer; Broadband/high-speed internet available; Cable available
• Home design: Manufactured double-wide home; Single-story (one level); South-facing
• Construction: Vinyl siding with frame construction; Membrane roof; Crawlspace foundation; Built as a manufactured home
• Exterior features: Lighting; Private mailbox; Storage; Pond view; Paved, private lot

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Range
• Bedrooms: 2 bedrooms
• Flooring: Laminate flooring
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Open floorplan; Split bedroom layout; Thermostat; Walk-in closet(s); Window treatments (blinds)
• Laundry & utility: Inside laundry room; Inside utility

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $175k.

Deal economics

• At list price, monthly cash flow is $165 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $175k).
• Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
• Cap rate 7.4% vs local median 3.7% in Pasadena Hills — 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 63/100 on livability (#723 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living A-; Watch: schools F, 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: Rents soft (-2.5%/yr); 856 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
• This rent runs 39% of the median local income ($57k/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.
• 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 161 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 7y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are 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?
6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.06% ✓
• Cap rate: 7.43%
• Cash-on-cash: 4.04%
• DSCR: 1.18
• GRM: 7.9

CMA / ARV

• ARV (on-the-fly): $213,408
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
37526 Rio Ln	0.15mi	2/2.0	1,448 (-2%)	3mo	$180,000	$124	87
7131 EL Dewitt St	0.21mi	2/2.0	1,440 (-3%)	6mo	$150,000	$104	80
7149 Naranja St	0.17mi	3/2.0 (+1)	1,539 (+4%)	7mo	$210,000	$136	75
7109 EL Matador St	0.16mi	2/2.0	1,332 (-10%)	9mo	$128,000	$96	68
37501 Campo Ave	0.21mi	2/2.0	1,296 (-13%)	2mo	$140,000	$108	68
37510 New Horizons Blvd	0.63mi	3/2.0 (+1)	1,488 (+0%)	2mo	$215,000	$144	63
37630 Landis Ave	0.55mi	3/2.0 (+1)	1,512 (+2%)	4mo	$189,000	$125	63
37652 New Horizons Blvd	0.58mi	2/2.0	1,396 (-6%)	3mo	$240,000	$172	60
37551 Lilly Bea Ave	0.69mi	3/2.0 (+1)	1,512 (+2%)	5mo	$225,000	$149	55
37635 Gill Ave	0.72mi	2/2.0	1,407 (-5%)	3mo	$217,000	$154	55
37551 Gill Ave	0.74mi	3/2.0 (+1)	1,488 (+0%)	9mo	$235,000	$158	52
37539 Gill Ave	0.74mi	3/2.0 (+1)	1,512 (+2%)	6mo	$219,000	$145	52

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -13.6%
• Equity multiple: 0.53×
• Total profit: $-23,188
• Equity at exit: $26,093

10-year hold

• IRR: -10.8%
• Equity multiple: 0.44×
• Total profit: $-27,298
• Equity at exit: $15,131

Cash invested: $49,000 (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

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 33541

• Home prices YoY: -15.2%
• Rents YoY: -2.5%
• Active inventory: 856
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,853 high
• Mortgage (P&I): −$918
• Tax from tax record: −$166 /mo · $1,991/yr
• Insurance: −$73
• HOA: −$142
• Vacancy / Maint / Mgmt: −$389
• Net cashflow: $165

Break-even live

Break-even rent $1,644

Max offer price $175,000

Occupancy floor 86%

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Rent comps 24 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
37814 Daughtery Rd Zephyrhills, FL	2.0	1.0	1070	$1,395	$1.30	4d	1	0.20mi
6633 Foxmoor Dr Zephyrhills, FL	3.0	2.0	1300	$2,000	$1.54	24d	1	0.62mi
6335 Maisie Rd Zephyrhills, FL	3.0	2.5	1363	$1,650	$1.21	20d	1	0.70mi
6262 Maisie Rd Zephyrhills, FL	3.0	2.5	1363	$1,700	$1.25	24d	1	0.75mi
6246 Timberly Ln Zephyrhills, FL	3.0	2.5	1363	$1,900	$1.39	24d	1	0.76mi
37732 Cecil Ln Zephyrhills, FL	3.0	1.0	1040	$1,800	$1.73	24d	1	0.77mi
37661 Aaralyn Rd Zephyrhills, FL	3.0	2.5	1363	$1,800	$1.32	24d	1	0.77mi
6249 Maisai Rd #6 Zephyrhills, FL	3.0	2.5	1561	$1,550	$0.99	2d	1	0.77mi
7660 Emerson Hill Cir Zephyrhills, FL	1.0–3.0	1.0–2.0	1077	$1,964	$1.82	1d	34	0.78mi
38350 Ironwood Pl #5 Zephyrhills, FL	2.0	2.0	1094	$1,800	$1.65	24d	1	0.83mi
6302 Abbott Station Dr Zephyrhills, FL	3.0	1.0–2.5	855	$1,732	$2.02	1d	142	0.84mi
6773 Branham Mill Ct Zephyrhills, FL	3.0	2.0	1454	$1,950	$1.34	24d	1	0.85mi
6788 Basswood Cir Zephyrhills, FL	2.0	2.0	1067	$1,250	$1.17	24d	1	0.88mi
6195 Daerr Ridge St Zephyrhills, FL	3.0	2.5	1386	$2,000	$1.44	17d	1	0.97mi
7064 Ripple Pond Loop Zephyrhills, FL	3.0	2.5	1787	$2,047	$1.15	14d	1	0.97mi
38300 Henry Dr Zephyrhills, FL	2.0	1.0	1152	$1,650	$1.43	4d	1	1.06mi
6136 Pina Colada St Zephyrhills, FL	3.0	2.5	1386	$2,100	$1.52	12d	1	1.06mi
37812 15th Ave Zephyrhills, FL	2.0	2.0	1000	$1,850	$1.85	24d	1	1.30mi
36507 Camp Fire Ter Zephyrhills, FL	3.0	2.0	1537	$2,500	$1.63	24d	1	1.36mi
8313 Wheat Stone Dr Zephyrhills, FL	3.0	2.0	1864	$2,275	$1.22	24d	1	1.39mi
36403 Well Hill Way Zephyrhills, FL	3.0	2.5	1528	$2,200	$1.44	24d	1	1.43mi
36406 Well Hill Way Zephyrhills, FL	3.0	2.5	1634	$2,000	$1.22	17d	1	1.44mi
36401 Camp Fire Ter Unit 36401 Zephyrhills, FL	3.0	2.5	1634	$1,895	$1.16	19d	1	1.45mi
36352 Well Hill Way Zephyrhills, FL	3.0	2.5	1634	$1,950	$1.19	2d	1	1.48mi

HOA detail

• Monthly dues: $142 · $1,704/yr

Listing history 14 events

1. 2026-05-06
   status Pending
2. 2026-02-21
   price $175,000
3. 2026-01-03
   price $185,000
4. 2025-11-26
   listed $195,000 Active
5. 2025-06-30
   historical
6. 2025-04-28
   price $199,500
7. 2025-03-08
   price $209,000
8. 2024-11-08
   listed $215,000 Active
9. 2022-04-18
   soldstatus $180,000
10. 2020-07-22
    soldstatus $122,000
11. 2020-07-08
    soldstatus $122,000 16-char remark

    Show marketing remark (16 chars)

    In M/H Community

12. 2020-07-08
    listed $122,000 16-char remark

    Show marketing remark (16 chars)

    In M/H Community

13. 2019-09-24
    historical
14. 2019-09-20
    listed $125,000 Active

ⓘ 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: $1,991 · $166/mo
• Projected year-2 tax: $1,991 · $166/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 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $22,233
• − Mortgage interest: −$9,803
• − Property taxes: −$1,991
• − Insurance: −$875
• − Repairs & maintenance: −$1,779
• − Management: −$1,779
• − HOA: −$1,704
• − Depreciation: −$5,091
• Taxable loss: −$788
• Est. tax savings @ 24.0%: +$189
• After-tax cash flow: $2,170/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 — Pasadena Hills

• Score: 63/100
• State rank: #723
• US rank: #15499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pasadena Hills, FL
• County: Pasco County · 524,098 people
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 24,654
• Household income: $56,579
• Rent vs Own: 14.0% rent · 86.0% own
• Severe rent burden: 393.0

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 (72%)
• Race & ethnicity: White 72% Hispanic / Latino 15% Two or more races 8% Black 5% Asian 5%
• Hispanic origin (detail): Mexican 4% Puerto Rican 9%
• Common ancestry: Lithuanian 4% Romanian 3% Serbian 3%
• Foreign-born: 9% · Canada, Vietnam
• Languages at home: 85% English-only · Spanish 9% Tagalog/Filipino 1% Other Asian/Pacific 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: ▼ -55.21%
• Current HPI: 308.0619
• Rent YoY: ▼ -2.51%
• 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

+40.0% since first listed

14 events — show timeline

• 2026-05-06 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-02-21 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
• 2026-01-03 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
• 2025-11-26 Listed $195,000 Stellar MLS as Distributed by MLS Grid
• 2025-06-30 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-04-28 Price Changed $199,500 Stellar MLS as Distributed by MLS Grid
• 2025-03-08 Price Changed $209,000 Stellar MLS as Distributed by MLS Grid
• 2024-11-08 Listed $215,000 Stellar MLS as Distributed by MLS Grid
• 2022-04-18 Sold (Public Records) $180,000 Public Records
• 2020-07-22 Sold (Public Records) $122,000 Public Records
• 2020-07-08 Listed $122,000 Stellar MLS as Distributed by MLS Grid
• 2020-07-08 Sold (MLS) $122,000 Stellar MLS as Distributed by MLS Grid
• 2019-09-24 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2019-09-20 Listed $125,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+11.4%/yr

Latest (2025): $1,991 · +3.9% YoY. Source: county tax records.