3908 N Ranch Pass Ter · Hernando, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 1.05% ✓
- 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
- IRR
- -0.7%
- Equity multiple
- 0.97×
- Total profit
- $-1,508
- Equity at exit
- $30,551
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-03status 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.
-
2026-05-02status Pending
-
2026-04-25price $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.
-
2026-04-24price $204,900
-
2026-04-16price $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.
-
2026-04-15price $214,900
-
2026-03-24price $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.
-
2026-03-24price $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.
-
2026-03-13price $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.
-
2026-03-13price $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.
-
2026-02-28$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.
-
2026-02-28$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.
-
2025-11-03soldstatus $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!
-
2025-11-03soldstatus $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!
-
2025-10-20status 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!
-
2025-10-02price $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!
-
2025-09-03price $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!
-
2025-08-13$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
- 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
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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-10.9% since first listed18 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%/yrLatest (2025): $565 · +13.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…