CashFlowRE
Sign in Sign up
3908 N Ranch Pass Ter
C+ Composite 60.19
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$204,900

3908 N Ranch Pass Ter · Hernando, FL 34442
3 bd · 2.0 ba · 2,080 sqft · Manufactured public records · 63 Days on market
Built 1991 0.65 ac lot ↓ 11% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

Key facts

  • Quartz countertops
  • Modern upgrades
  • Remodeled kitchen

Tags

UPDATED HOMESPACIOUS LOTMODERN UPGRADESREMODELED KITCHENSHAKER CABINETSQUARTZ COUNTERTOPS

Property features AI

Finance

  • Other: Lot approximately 0.65 acres (1/2 to less than 1 acre)
  • HOA & community: No association; Pets allowed

Exterior

  • Utilities: Public water; Septic tank; Electricity connected; Underground utilities; Water connected
  • Home design: Manufactured home (double wide); One story; Faces east
  • Construction: Vinyl siding; Metal roof; Crawlspace foundation; Built as double wide manufactured home
  • Exterior features: Awnings; Exterior lighting; Private mailbox; Paved road access

Interior

  • Kitchen: Convection oven; Cooktop; Dishwasher; Disposal; Microwave; Refrigerator; Solid surface/stone counters; Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Electric heating; Heat pump; Central air conditioning
  • Interior features: Crown molding; Eat-in kitchen; Solid surface counters; Stone counters; Thermostat; Wet bar
  • Laundry & utility: Washer and dryer included; Electric dryer hookup; Inside laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $205k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $193k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 5.6% in Hernando — 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 71/100 on livability (#402 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 D-.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 444 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • At $2,160/mo this rent would consume 45% of the median local household income ($57k/yr) (locally 314% 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 $6k of value loss. Plan a longer hold.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $102k; list at $205k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  5. 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.
  6. 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
1.05%
Cap rate
9.22%
Cash-on-cash
10.44%
DSCR
1.46
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-1,508
Equity at exit
$30,551
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$39,232
Equity at exit
$17,716

Cash invested: $57,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34442

Home prices YoY
-21.9%
Active inventory
444
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,160 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$47 /mo · $565/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$499

Break-even live

Break-even rent $1,528
Max offer price $204,900
Occupancy floor 72%

Sensitivity live

Price -10% $615 -5% $557 +0% $499 +5% $441 +10% $383
Rent -10% $329 -5% $414 +0% $499 +5% $584 +10% $670
Rate -1.0pp $602 -0.5pp $551 base $499 +0.5pp $446 +1.0pp $392

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$51,225
Closing costs
$6,147
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2675 N Canterbury Lake Dr Hernando, FL 3.0 2.0 1855 $2,000 $1.08 21d 1 1.40mi
4855 E Princeton Ln Hernando, FL 4.0 2.0 1662 $2,000 $1.20 21d 1 1.48mi
4865 E Princeton Ln Hernando, FL 4.0 2.0 1662 $2,000 $1.20 21d 1 1.48mi
3723 N Chandler Dr Hernando, FL 3.0 2.0 1726 $2,400 $1.39 21d 1 1.50mi

Listing history 18 events

  1. 2026-05-03
    status Pending 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  2. 2026-05-02
    status Pending
  3. 2026-04-25
    price $204,900 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  4. 2026-04-24
    price $204,900
  5. 2026-04-16
    price $214,900 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  6. 2026-04-15
    price $214,900
  7. 2026-03-24
    price $219,900 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  8. 2026-03-24
    price $219,900
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  9. 2026-03-13
    price $224,900 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  10. 2026-03-13
    price $224,900
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  11. 2026-02-28
    listed $229,900 Active 1104-char remark
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  12. 2026-02-28
    listed $229,900 Active
    Show marketing remark (1104 chars)

    Welcome to this beautifully updated home situated on a spacious 0.65-acre lot in desirable Hernando. Offering modern upgrades and plenty of room to spread out, this move-in-ready property combines comfort, style, and functionality. Inside, you’ll immediately notice the fresh interior and exterior paint, along with new luxury vinyl plank flooring throughout and all-new baseboards, creating a clean and cohesive look. The fully remodeled kitchen is a standout feature, showcasing shaker cabinets, quartz countertops, and stainless steel appliances — perfect for everyday living and entertaining alike. The bathrooms have been tastefully updated with modern finishes, and a new AC (2026) provides added peace of mind for years to come. Step outside and enjoy the generous yard space, ideal for outdoor activities, gardening, or future additions. A detached shed offers convenient extra storage for tools, equipment, or hobbies and a covered detached carport. With its thoughtful renovations and expansive lot, this home is ready for its next owner — schedule your private showing today.

  13. 2025-11-03
    soldstatus $102,000 Closed 1042-char remark
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

  14. 2025-11-03
    soldstatus $102,000
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

  15. 2025-10-20
    status Pending 1042-char remark
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

  16. 2025-10-02
    price $199,900 1042-char remark
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

  17. 2025-09-03
    price $210,000 1042-char remark
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

  18. 2025-08-13
    listed $230,000 Active 1042-char remark
    Show marketing remark (1042 chars)

    Coastal Living Meets Comfort & Flexibility – Very Motivated Seller! This spacious 3-bedroom, 3-bath home in Hernando is just 6 minutes from the Hernando Beach Park Boat Ramp—perfect for canoeing, paddle boarding, and boating adventures. A bright bonus room with dual exits offers flexibility as an in-law suite, office, or second living area. The thoughtful layout includes two oversized closets, a separate exit from the back bedroom for added privacy or rental potential, and a one-car carport. Enjoy a large fenced yard with a cement slab wired for a hot tub or outdoor entertaining, a small shed, and beautiful landscaping. Highlights include a yellow acacia tree that blooms in July, a rose orchard, and a Royal Empress tree with pale orchid flowers. Sandhill cranes often visit—thanks to years of friendly feeding by the original owner. Perfect for multi-generational living, working from home, or just room to spread out—this home has it all. Seller is very motivated—schedule your showing today!

ⓘ 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
$565 · $47/mo
Projected year-2 tax
$1,701 · $142/mo
Expected delta
+$1,135/yr (+$95/mo · 200.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$25,916
− Mortgage interest
−$11,478
− Property taxes
−$565
− Insurance
−$1,024
− Repairs & maintenance
−$2,073
− Management
−$2,073
− Depreciation
−$5,961
Taxable income
$2,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$5,332/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Hernando

Score
71/100
State rank
#402
US rank
#7137

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hernando, FL
County
Citrus County · 111,314 people
City population
17,281
Metro
Homosassa Springs, FL
Population (ZIP)
17,281
Household income
$57,259
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
314.0

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 4% Two or more races 3% Asian 2% Black 2%
Common ancestry
Romanian 4% Slovak 4% Lithuanian 3%
Foreign-born
8% · Canada, China, South Korea
Languages at home
93% English-only · Spanish 3% German/W. Germanic 2% Tagalog/Filipino 1%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.70%
Current HPI
273.3262
Rent YoY
Metro
Homosassa Springs, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-10.9% since first listed
18 events — show timeline
  • 2026-05-03 Pending RACC
  • 2026-05-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-25 Price Changed $204,900 RACC
  • 2026-04-24 Price Changed $204,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $214,900 RACC
  • 2026-04-15 Price Changed $214,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $219,900 RACC
  • 2026-03-24 Price Changed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $224,900 RACC
  • 2026-03-13 Price Changed $224,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-28 Listed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-28 Listed $229,900 RACC
  • 2025-11-03 Sold (Public Records) $102,000 Public Records
  • 2025-11-03 Sold (MLS) $102,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-10-02 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2025-09-03 Price Changed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-13 Listed $230,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2025): $565 · +13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…