CashFlowRE
Sign in Sign up
348 Hampshire Ave
D+ Composite 48.52
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.5/30.0
  • Schools +4.2/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.9/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$245,000

348 Hampshire Ave · Spring Hill, FL 34606
3 bd · 2.0 ba · 1,901 sqft · SingleFamily public records · 10 Days on market
Built 1985 0.40 ac lot Est $329k · 26% under

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

Listing remarks MLS

ATTENTION INVESTORS!!!! Unrepaired sinkhole. Cash only Bring this home back to its glory! So much potential in this 3/2/2 pool home on corner lot! Granite countertops, pecan wood cabinets, separate dining room, huge living room with wood burning fireplace with view of pool area. Beautifully treed lot in well established, friendly neighborhood. * * * AS IS CASH ONLY * * *

Key facts

  • 0.4 acre lot
  • 2 garage spots
  • Pool

Property features AI

Finance

  • Other: No lease restrictions indicated
  • HOA & community: No HOA/association indicated

Exterior

  • Parking: Attached garage (2 spaces)
  • Utilities: Public water; Septic tank; Cable available; Electricity connected
  • Home design: Single-family residence; One level; Residential property; Faces northwest; Property listed as fixer
  • Construction: Concrete and stucco construction; Tile roof; Slab foundation; Built area listed (per records)
  • Exterior features: Enclosed and screened porch/patio; Sliding doors; Vinyl and wire fencing; Shed(s); Corner lot; Oak trees

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; Open floor plan; Wood-burning fireplace
  • Laundry & utility: 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 single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $8 ($94/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (11.4% below list).
  • Recommended offer: $217k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.4% in Spring Hill — 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 (#738 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities F.
  • Hernando (suburban): math 50% / reading 50% proficiency, ranked #38 of 73 in FL (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.9%/yr); 392 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • At $2,170/mo this rent would consume 45% of the median local household income ($57k/yr) (locally 733% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 24y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $60k; list at $245k implies a 308% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,977 (11.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  3. 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.
  4. 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.
  5. 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
0.89%
Cap rate
6.33%
Cash-on-cash
0.14%
DSCR
1.01
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$328,873
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
348 Hampshire Ave 0.00mi 3/2.0 1,901 (0%) 0mo $175,000 $92 100
5555 Baffin Cir 0.11mi 3/2.0 1,910 (+0%) 6mo $389,000 $204 89
295 Dan River Rd 0.17mi 4/2.0 (+1) 1,828 (-4%) 1mo $360,000 $197 80
177 Rusk Cir 0.34mi 3/2.5 1,767 (-7%) 3mo $262,000 $148 68
155 Ruskin Ave 0.45mi 4/2.0 (+1) 1,964 (+3%) 1mo $340,000 $173 68
18708 Bellevista Ct 0.66mi 3/2.0 1,858 (-2%) 1mo $285,000 $153 64
18629 Myrtlewood Dr 0.72mi 3/2.0 1,915 (+1%) 2mo $315,000 $164 64
10918 Midland Bridge Rd 0.69mi 3/2.0 1,928 (+1%) 3mo $375,000 $195 63
246 Galaxy Ave 0.22mi 3/2.0 1,634 (-14%) 7mo $327,900 $201 61
18635 Myrtlewood Dr 0.70mi 3/2.0 1,862 (-2%) 4mo $285,000 $153 60
6009 County Line Rd 0.52mi 3/2.0 1,779 (-6%) 7mo $340,000 $191 59
18744 Bellevista Ct 0.62mi 3/2.0 2,050 (+8%) 1mo $345,000 $168 58

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
-19.5%
Equity multiple
0.34×
Total profit
$-45,521
Equity at exit
$36,530
10-year hold
IRR
-20.4%
Equity multiple
0.08×
Total profit
$-63,407
Equity at exit
$21,183

Cash invested: $68,600 (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 34606

Home prices YoY
-24.7%
Rents YoY
-0.9%
Active inventory
392
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,170 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$319 /mo · $3,833/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$8

Break-even live

Break-even rent $2,160
Max offer price $245,000
Occupancy floor 95%

Sensitivity live

Price -10% $146 -5% $77 +0% $8 +5% $-62 +10% $-131
Rent -10% $-164 -5% $-78 +0% $8 +5% $94 +10% $179
Rate -1.0pp $131 -0.5pp $70 base $8 +0.5pp $-56 +1.0pp $-120

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
$61,250
Closing costs
$7,350
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
18725 Parade Rd Hudson, FL 3.0 2.0 1420 $1,795 $1.26 3d 1 0.74mi
18802 Whiterock Ln Hudson, FL 3.0 2.0 1526 $1,995 $1.31 6d 1 1.18mi
10114 Briar Cir Hudson, FL 3.0 2.0 1525 $2,000 $1.31 25d 1 1.24mi
18720 Oak Way Dr Hudson, FL 3.0 2.0 1839 $2,700 $1.47 5d 1 1.45mi

Listing history 15 events

  1. 2026-05-18
    status Pending
    Show marketing remark (380 chars)

    ATTENTION INVESTORS!!!! Unrepaired sinkhole. Cash only Bring this home back to its glory! So much potential in this 3/2/2 pool home on corner lot! Granite countertops, pecan wood cabinets, separate dining room, huge living room with wood burning fireplace with view of pool area. Beautifully treed lot in well established, friendly neighborhood. * * * AS IS CASH ONLY * * *

  2. 2026-05-18
    status Pending 380-char remark
    Show marketing remark (380 chars)

    ATTENTION INVESTORS!!!! Unrepaired sinkhole. Cash only Bring this home back to its glory! So much potential in this 3/2/2 pool home on corner lot! Granite countertops, pecan wood cabinets, separate dining room, huge living room with wood burning fireplace with view of pool area. Beautifully treed lot in well established, friendly neighborhood. * * * AS IS CASH ONLY * * *

  3. 2026-05-08
    listed $245,000 Active
    Show marketing remark (380 chars)

    ATTENTION INVESTORS!!!! Unrepaired sinkhole. Cash only Bring this home back to its glory! So much potential in this 3/2/2 pool home on corner lot! Granite countertops, pecan wood cabinets, separate dining room, huge living room with wood burning fireplace with view of pool area. Beautifully treed lot in well established, friendly neighborhood. * * * AS IS CASH ONLY * * *

  4. 2026-05-08
    listed $245,000 Active 380-char remark
    Show marketing remark (380 chars)

    ATTENTION INVESTORS!!!! Unrepaired sinkhole. Cash only Bring this home back to its glory! So much potential in this 3/2/2 pool home on corner lot! Granite countertops, pecan wood cabinets, separate dining room, huge living room with wood burning fireplace with view of pool area. Beautifully treed lot in well established, friendly neighborhood. * * * AS IS CASH ONLY * * *

  5. 2019-11-11
    historical
  6. 2011-12-06
    soldstatus $60,000
  7. 2011-12-05
    soldstatus $60,000
  8. 2011-11-13
    listed $75,000
  9. 2008-12-14
    historical
  10. 2008-08-27
    listed $189,900
  11. 2008-06-14
    listed $189,900
  12. 2002-11-25
    soldstatus $55,000
  13. 2002-11-20
    soldstatus $55,000
  14. 2002-09-14
    listed $55,000
  15. 2000-03-20
    soldstatus $109,900

ⓘ 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
$3,833 · $319/mo
Projected year-2 tax
$3,833 · $319/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 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$26,037
− Mortgage interest
−$13,724
− Property taxes
−$3,833
− Insurance
−$1,225
− Repairs & maintenance
−$2,083
− Management
−$2,083
− Depreciation
−$7,127
Taxable loss
−$4,038
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$969
After-tax cash flow
$1,063/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Hernando
NCES district ID
1200810
Math proficiency
50% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$41,985
Composite
42.03/100
National rank
#3329
State rank
#38 of 73 in FL

Livability — Spring Hill

Score
63/100
State rank
#738
US rank
#15937

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Hill, FL
County
Hernando County · 169,677 people
City population
83,915
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
28,668
Household income
$57,337
Rent vs Own
23.2% rent · 76.8% own
Severe rent burden
733.0

Population outlook (Hernando County) Hauer SSP2

Today (2025)
189,218 people
By 2030
194,367 · +2.7%
By 2040
203,398 · +7.5%
By 2050
209,589 · +10.8%
By 2075
218,452 · +15.4%
By 2100
205,923 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 16% Two or more races 13% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 2%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
87% English-only · Spanish 11% German/W. Germanic 1%

Political lean MEDSL · Hernando

2024 margin
Solid R (+37.0) · D 31.1% · R 68.2%
2008→2024 swing
-33.5pp toward R · 2008: -3.6pp · 2024: -37.0pp
All cycles
2024: R+37.0 2020: R+30.2 2016: R+29.0 2012: R+8.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.11%
Current HPI
298.5201
Rent YoY
▼ -0.89%
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

Price history

+122.9% since first listed
15 events — show timeline
  • 2026-05-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-18 Pending HCAR
  • 2026-05-08 Listed $245,000 HCAR
  • 2026-05-08 Listed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2019-11-11 Listing Removed HCAR
  • 2011-12-06 Sold (Public Records) $60,000 Public Records
  • 2011-12-05 Sold (MLS) $60,000 HCAR
  • 2011-11-13 Listed $75,000 HCAR
  • 2008-12-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-08-27 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2008-06-14 Listed $189,900 HCAR
  • 2002-11-25 Sold (Public Records) $55,000 Public Records
  • 2002-11-20 Sold (MLS) $55,000 HCAR
  • 2002-09-14 Listed $55,000 HCAR
  • 2000-03-20 Sold (Public Records) $109,900 Public Records

Property tax history

+11.9%/yr

Latest (2025): $3,833 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…