CashFlowRE
Sign in Sign up
12176 Evantide Ave
D- Composite 39.8
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).

  • Cash flow +12.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • DSCR +3.8/10.0
  • 1% rule +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

12176 Evantide Ave · High Point, FL 34613
2 bd · 2.0 ba · 1,104 sqft · Manufactured public records · 7 Days on market
Built 1984 8,125 sqft lot $46/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the desirable High Point 55+ Golf Community, where you own your land! This beautifully updated 2-bedroom, 2-bathroom home is perfectly situated on the golf course and offers an inviting open-concept floor plan featuring a spacious kitchen, dining area, and living room with soaring vaulted ceilings, creating a bright and airy atmosphere. The stunning kitchen boasts granite countertops, abundant cabinetry, and a large additional pantry, providing exceptional storage space for all your needs. Numerous upgrades include updated windows and doors for enhanced energy efficiency and peace of mind. Outside, you'll find a second carport and an oversized shed with a convenient golf cart garage door, offering plenty of room for vehicles, golf carts, and storage. Whether you're entertaining guests or enjoying the peaceful golf course setting, this move-in-ready home offers the ideal combination of comfort, style, and functionality. Enjoy all the amenities and activities that make High Point one of the area's most sought-after active adult golf communities. Call for your tour today!

Key facts

  • Updated windows
  • Spacious kitchen
  • Abundant cabinetry

Tags

HIGH POINT 55 GOLF COMMUNITYOPEN-CONCEPT FLOOR PLANSPACIOUS KITCHENABUNDANT CABINETRYLARGE ADDITIONAL PANTRYUPDATED WINDOWS

Property features AI

Finance

  • Other: Partially furnished; Living area about 1,104 sq ft; total building area about 1,216 sq ft
  • Financial info: Lease restrictions apply
  • HOA & community: Monthly HOA $46 (includes pool); association approval required; association contact: Susan Metz; Community amenities: Clubhouse, Dog Park, Golf (golf carts ok), Pool, Tennis courts, Wheelchair access, Handicap modified; Senior community; Pets allowed with number limit

Exterior

  • Parking: Carport with 6 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Water connected; Sewer connected
  • Home design: Manufactured double wide; One level; North-facing
  • Construction: Vinyl siding; Metal roof; Pillar/post/pier foundation; Built as a manufactured home
  • Exterior features: Exterior lighting; Asphalt road access; Lot about 0.2 acres (0 to less than 1/4 acre)

Interior

  • Kitchen: Range; Range hood; Refrigerator; Exhaust fan
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Vaulted ceilings; Walk-in closet(s)
  • Laundry & utility: Inside laundry room; Washer; Dryer; Electric water heater

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 2-bed/2.0-bath manufactured listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-301/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (15.4% below list).
  • Recommended offer: $182k (15.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#677 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, amenities F, commute 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.
  • Zoned schools: Pine Grove Elementary School (math 60% / reading 45%, grade C-, #976 of 2,144 statewide, top 46%, 991 students, 60% FRL); Central High School (math 34% / reading 44%, grade F, #312 of 667 statewide, top 48%, 1,426 students, 53% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: 691 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • This rent runs 37% 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 $6k 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 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 15y 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 $177k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,888 (15.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.85%
Cap rate
6.15%
Cash-on-cash
-0.50%
DSCR
0.98
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$140,208
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12075 Walshwood Ave 0.20mi 2/2.0 1,104 (0%) 0mo $107,084 $97 90
12041 Fairway Ave 0.30mi 2/2.0 1,152 (+4%) 1mo $135,000 $117 78
8043 Little Tee Ln 0.32mi 2/2.0 1,152 (+4%) 2mo $112,400 $98 76
12306 Club House Rd 0.34mi 2/2.0 1,152 (+4%) 2mo $149,900 $130 75
12260 Hallmark Ave 0.43mi 2/2.0 1,152 (+4%) 1mo $105,000 $91 72
7444 Highpoint Blvd 0.58mi 2/2.0 1,104 (0%) 1mo $140,000 $127 72
8221 Highpoint Blvd 0.42mi 2/2.0 1,152 (+4%) 2mo $85,000 $74 72
7528 Western Circle Dr 0.52mi 2/2.0 1,026 (-7%) 1mo $105,000 $102 63
9100 Highpoint Blvd 0.58mi 2/2.0 1,040 (-6%) 2mo $177,000 $170 62
12087 Club House Rd 0.43mi 2/2.0 984 (-11%) 0mo $125,000 $127 61
8116 Weeping Willow St 0.49mi 3/2.0 (+1) 960 (-13%) 2mo $215,000 $224 49
7359 Highpoint 0.67mi 2/2.0 984 (-11%) 2mo $135,000 $137 49

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
-17.1%
Equity multiple
0.39×
Total profit
$-36,424
Equity at exit
$32,057
10-year hold
IRR
-9.0%
Equity multiple
0.44×
Total profit
$-33,722
Equity at exit
$18,589

Cash invested: $60,200 (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 34613

Home prices YoY
-17.2%
Active inventory
691
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,819 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$199 /mo · $2,387/yr
Insurance
$90
HOA
$46
Vacancy / Maint / Mgmt
$382
Net cashflow
$-25

Break-even live

Break-even rent $1,851
Max offer price $210,569
Occupancy floor 96%

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
$53,750
Closing costs
$6,450
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 24d 1 0.18mi
12103 Fairway Ave Brooksville, FL 2.0 2.0 864 $1,725 $2.00 1d 1 0.23mi
7402 Eastern Circle Dr Brooksville, FL 2.0 1.0 720 $1,200 $1.67 24d 1 0.63mi
7405 Western Circle Dr Brooksville, FL 2.0 2.0 1442 $1,500 $1.04 24d 1 0.68mi
13109 Lola Dr Spring Hill, FL 2.0 2.0 1483 $4,900 $3.30 24d 1 1.46mi
13020 Sun Rd Brooksville, FL 2.0 2.0 1424 $1,700 $1.19 24d 1 1.47mi

HOA detail

Monthly dues
$46 · $552/yr

Listing history 7 events

  1. 2026-06-18
    days on market $215,000 Active 7 DOM
  2. 2026-06-17
    days on market $215,000 Active 6 DOM
  3. 2026-06-16
    days on market $215,000 Active 5 DOM
  4. 2026-06-15
    days on market $215,000 Active 4 DOM
  5. 2026-06-13
    days on market $215,000 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $215,000 Active 1 DOM

ⓘ 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
$2,387 · $199/mo
Projected year-2 tax
$2,387 · $199/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$21,827
− Mortgage interest
−$12,043
− Property taxes
−$2,387
− Insurance
−$1,075
− Repairs & maintenance
−$1,746
− Management
−$1,746
− HOA
−$552
− Depreciation
−$6,255
Taxable loss
−$3,978
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$955
After-tax cash flow
$654/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 — High Point

Score
64/100
State rank
#677
US rank
#14099

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, FL
County
Hernando County · 169,677 people
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
19,337
Household income
$58,596
Rent vs Own
9.2% rent · 90.8% own
Severe rent burden
307.0

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
92% English-only · Spanish 3% French/Haitian/Cajun 1% Russian/Polish/Slavic 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
▼ -57.51%
Current HPI
276.2229
Rent YoY
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

+424.4% since first listed
18 events — show timeline
  • 2026-06-11 Listed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2026-06-10 Listed $215,000 HCAR
  • 2023-03-29 Sold (Public Records) $177,000 Public Records
  • 2023-03-29 Sold (Public Records) $177,000 Public Records
  • 2023-03-16 Sold (MLS) $177,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2023-03-16 Sold (MLS) $177,000 HCAR
  • 2023-02-02 Contingent HCAR
  • 2023-01-26 Listed $179,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2023-01-26 Listed $179,900 HCAR
  • 2019-11-11 Listing Removed HCAR
  • 2013-02-04 Sold (Public Records) $55,000 Public Records
  • 2013-01-31 Sold (MLS) $55,000 HCAR
  • 2013-01-31 Sold (MLS) $55,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2012-06-07 Listed $59,000 HCAR
  • 2012-06-07 Listed $59,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2011-10-03 Listed $59,900 HCAR
  • 1994-11-22 Sold (Public Records) $40,500 Public Records
  • 1985-12-01 Sold (Public Records) $41,000 Public Records

Property tax history

+11.6%/yr

Latest (2025): $2,387 · -2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…