CashFlowRE
Sign in Sign up
6292 W Park Dr
B+ Composite 76.61
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • 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

$152,900

6292 W Park Dr · Homosassa Springs, FL 34446
4 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 93 Days on market
Built 1974 0.29 ac lot Est $200k · 24% under

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

Listing remarks MLS

Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

Key facts

  • Newer roof
  • Updated windows
  • Generously sized lot

Tags

NEWER ROOFHVAC SYSTEMUPDATED WINDOWSFLEXIBLE LAYOUTBONUS ROOMGENEROUSLY SIZED LOT

Property features AI

Finance

  • Other: Property zoned RURMH; Approximately 0.29 acre lot (about 1/4 to less than 1/2 acre)
  • Financial info: No investor or income/expense information listed
  • HOA & community: No HOA / association indicated

Exterior

  • Parking: No specific parking features listed
  • Security: No security features listed
  • Utilities: Well water; Septic tank; Other utilities
  • Home design: Single family residence; One story; North-facing
  • Construction: Frame construction with wood siding; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Chain link fencing; Shed(s) on the property; Paved lot/driveway

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 4 bedrooms
  • Flooring: Ceramic tile; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: No additional interior features listed
  • Laundry & utility: Laundry located inside

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 4-bed/1.0-bath single-family listed at $153k.

Deal economics

  • At list price, monthly cash flow is $653 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $153k).
  • Recommended offer: $139k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 5.9% in Homosassa Springs — 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 (#391 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools F, amenities F.
  • 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: 582 active listings in the ZIP; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • This rent runs 43% 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.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $17k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $44k; list at $153k implies a 248% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,139 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.39%
Cap rate
11.42%
Cash-on-cash
18.29%
DSCR
1.81
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$200,448
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6328 W Park Dr 0.04mi 3/1.5 (-1) 1,008 (-12%) 5mo $174,900 $174 66
7028 S Threshold Pt 0.69mi 3/2.0 (-1) 1,248 (+8%) 23mo $120,000 $96 26

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
10.0%
Equity multiple
1.39×
Total profit
$16,807
Equity at exit
$22,798
10-year hold
IRR
19.1%
Equity multiple
2.59×
Total profit
$68,223
Equity at exit
$13,220

Cash invested: $42,812 (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 34446

Home prices YoY
-10.4%
Active inventory
582
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,130 medium interval (Pro) →
Mortgage (P&I)
$802
Tax from tax record
$164 /mo · $1,970/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$653

Break-even live

Break-even rent $1,303
Max offer price $152,900
Occupancy floor 64%

Sensitivity live

Price -10% $739 -5% $696 +0% $653 +5% $609 +10% $566
Rent -10% $484 -5% $569 +0% $653 +5% $737 +10% $821
Rate -1.0pp $730 -0.5pp $692 base $653 +0.5pp $613 +1.0pp $573

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
$38,225
Closing costs
$4,587
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.

Listing history 26 events

  1. 2026-06-19
    days on market $152,900 Active 93 DOM
  2. 2026-06-18
    days on market $152,900 Active 92 DOM
  3. 2026-06-17
    days on market $152,900 Active 91 DOM
  4. 2026-06-16
    days on market $152,900 Active 90 DOM
  5. 2026-06-15
    days on market $152,900 Active 89 DOM
  6. 2026-06-14
    days on market $152,900 Active 87 DOM
  7. 2026-06-13
    days on market $152,900 Active 86 DOM
  8. 2026-06-09
    days on market $152,900 Active 83 DOM
  9. 2026-06-08
    days on market $152,900 Active 82 DOM
  10. 2026-06-07
    days on market $152,900 Active 81 DOM
  11. 2026-06-03
    days on market $152,900 Active 77 DOM
  12. 2026-06-02
    days on market $152,900 Active 76 DOM
  13. 2026-06-01
    days on market $152,900 Active 75 DOM
  14. 2026-05-31
    days on market $152,900 Active 74 DOM
  15. 2026-05-30
    days on market $152,900 Active 73 DOM
  16. 2026-05-18
    price $152,900 1140-char remark
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  17. 2026-05-18
    price $152,900
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  18. 2026-04-20
    price $159,900 1140-char remark
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  19. 2026-04-20
    price $159,900
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  20. 2026-03-18
    listed $169,900 Active 1140-char remark
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  21. 2026-03-18
    listed $169,900 Active
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  22. 2026-03-18
    listed $169,900 Active
    Show marketing remark (1140 chars)

    Welcome to 6292 Park Dr. in Homosassa - an opportunity to own a 4 bedroom home with key system updates already in place. Featuring a newer roof (2020), HVAC (2020) system, and updated windows (2020), several of the major components have been addressed, offering added value and peace of mind. Inside, the home offers a flexible layout with four bedrooms, providing plenty of space for a variety of living arrangements, whether you need extra rooms for guests, a home office, or hobbies. The living areas are filled with natural light, and the updated windows contribute to improved efficiency and comfort. There's also a spare room that could be used as an office or den. Situated on a generously sized lot, there's ample outdoor space to enjoy, with room for entertaining, pets, or future enhancements. Conveniently located just a mile from local amenities, shopping, dining, and just 4 miles from the natural beauty of Homosassa's springs and waterways, this property has so much to offer. A great opportunity for buyers looking to personalize a home while benefiting from important updates already completed--schedule your showing today.

  23. 1996-07-24
    soldstatus $43,900
  24. 1989-12-01
    soldstatus $32,000
  25. 1985-10-01
    soldstatus $26,000
  26. 1985-05-01
    soldstatus $23,000

ⓘ 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
$1,970 · $164/mo
Projected year-2 tax
$1,970 · $164/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 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
$25,554
− Mortgage interest
−$8,565
− Property taxes
−$1,970
− Insurance
−$764
− Repairs & maintenance
−$2,044
− Management
−$2,044
− Depreciation
−$4,448
Taxable income
$5,719
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,372
After-tax cash flow
$6,459/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 — Homosassa Springs

Score
71/100
State rank
#391
US rank
#6877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homosassa Springs, FL
County
Citrus County · 111,314 people
Metro
Homosassa Springs, FL
Population (ZIP)
19,102
Household income
$58,802
Rent vs Own
6.9% rent · 93.1% own
Severe rent burden
121.0

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 (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 4% Lithuanian 4% Slovak 3%
Foreign-born
5% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -32.11%
Current HPI
277.2576
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

+564.8% since first listed
11 events — show timeline
  • 2026-05-18 Price Changed $152,900 HCAR
  • 2026-05-18 Price Changed $152,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-20 Price Changed $159,900 HCAR
  • 2026-04-20 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-18 Listed $169,900 HCAR
  • 2026-03-18 Listed $169,900 RACC
  • 2026-03-18 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 1996-07-24 Sold (Public Records) $43,900 Public Records
  • 1989-12-01 Sold (Public Records) $32,000 Public Records
  • 1985-10-01 Sold (Public Records) $26,000 Public Records
  • 1985-05-01 Sold (Public Records) $23,000 Public Records

Property tax history

+20.8%/yr

Latest (2025): $1,970 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…