CashFlowRE
Sign in Sign up
1730 S Palm Ave
F Composite 31.75
Why this score? — see what drove the F 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 +7.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$249,000

1730 S Palm Ave · Homosassa Springs, FL 34448
2 bd · 2.0 ba · 1,972 sqft · SingleFamily public records · 87 Days on market
Built 1958 1.94 ac lot

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

Listing remarks

estled on 1.94 wooded acres, this unique property offers privacy, space, and opportunity. The primary home features 2 bedrooms and 2 bathrooms and is ready for your vision—requiring repairs and updates to bring it back to its full potential. A second structure, a mobile home, is also located on the property but is considered to have no contributory value. Surrounded by mature trees, the land provides a peaceful, natural setting while still being conveniently located just minutes from Highway 19, offering easy access to nearby amenities, shopping, and travel routes. Whether you're looking for an investment project, a renovation opportunity, or a place to build your dream retreat, this

Key facts

  • 1.94 acre lot
  • Built 1958
  • Listed 87 days

Property features AI

Finance

  • Other: Total acreage approximately 1.94 acres; Zoned LDRMH
  • Financial info: Annual net income reported as $0.00; Pro forma for a 2-bedroom unit listed as 800
  • HOA & community: No association

Exterior

  • Parking:
  • Security:
  • Utilities: Well water; Septic tank sewer; Electricity connected
  • Home design: Duplex residential income property; Two buildings on the parcel; Single-story levels
  • Construction: Frame construction; Metal roof; Crawlspace foundation; Built on one level
  • Exterior features: Private mailbox; Dirt road access; Irregular lot; Located in county

Interior

  • Kitchen:
  • Bedrooms: Three bedrooms total
  • Flooring:
  • Bathrooms: Unit breakdown includes a 2-bedroom unit with 2 bathrooms and a 1-bedroom unit with 1 bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Thermostat
  • 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 2-bed/2.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-289 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $198k (20.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (29.0% below list).
  • Recommended offer: $177k (29.0% below list) — sets the bar for 1% rule.

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-, amenities F, commute 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.
  • Zoned schools: Rock Crusher Elementary School (math 70% / reading 56%, grade B, #582 of 2,144 statewide, top 28%, 665 students, 68% FRL); Crystal River Middle School (math 49% / reading 47%, grade C-, #286 of 571 statewide, top 50%, 900 students, 64% FRL); Crystal River High School (math 31% / reading 44%, grade F, #336 of 667 statewide, top 51%, 1,249 students, 56% FRL).
  • Market conditions: 311 active listings in the ZIP; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • At $1,768/mo this rent would consume 46% of the median local household income ($46k/yr) (locally 113% 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.
  • 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 87 days — a 6% lower offer ($234k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 $15k; list at $249k implies a 1560% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $176,796 (29.0% 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. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
4.90%
Cash-on-cash
-4.98%
DSCR
0.78
GRM
11.7

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
-24.8%
Equity multiple
0.16×
Total profit
$-58,769
Equity at exit
$37,127
10-year hold
IRR
-20.5%
Equity multiple
-0.07×
Total profit
$-74,880
Equity at exit
$21,529

Cash invested: $69,720 (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 34448

Home prices YoY
-26.1%
Active inventory
311
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,768 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$276 /mo · $3,317/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$-289

Break-even live

Break-even rent $2,134
Max offer price $197,894
Occupancy floor

Sensitivity live

Price -10% $-148 -5% $-219 +0% $-289 +5% $-360 +10% $-430
Rent -10% $-429 -5% $-359 +0% $-289 +5% $-219 +10% $-150
Rate -1.0pp $-164 -0.5pp $-226 base $-289 +0.5pp $-354 +1.0pp $-419

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
$62,250
Closing costs
$7,470
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 20 events

  1. 2026-06-21
    days on market $249,000 Active 87 DOM
  2. 2026-06-19
    days on market $249,000 Active 85 DOM
  3. 2026-06-18
    days on market $249,000 Active 84 DOM
  4. 2026-06-17
    days on market $249,000 Active 83 DOM
  5. 2026-06-16
    days on market $249,000 Active 82 DOM
  6. 2026-06-15
    days on market $249,000 Active 81 DOM
  7. 2026-06-14
    days on market $249,000 Active 79 DOM
  8. 2026-06-13
    days on market $249,000 Active 78 DOM
  9. 2026-06-09
    days on market $249,000 Active 75 DOM
  10. 2026-06-08
    days on market $249,000 Active 74 DOM
  11. 2026-06-07
    days on market $249,000 Active 73 DOM
  12. 2026-06-03
    days on market $249,000 Active 69 DOM
  13. 2026-06-02
    days on market $249,000 Active 68 DOM
  14. 2026-06-01
    days on market $249,000 Active 67 DOM
  15. 2026-05-31
    days on market $249,000 Active 66 DOM
  16. 2026-05-30
    days on market $249,000 Active 65 DOM
  17. 2026-03-26
    listed $249,000 Active
  18. 2019-11-03
    historical
  19. 2019-10-31
    listed $150,000
  20. 1978-04-01
    soldstatus $15,000

ⓘ 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
$3,317 · $276/mo
Projected year-2 tax
$3,317 · $276/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,216
− Mortgage interest
−$13,948
− Property taxes
−$3,317
− Insurance
−$1,245
− Repairs & maintenance
−$1,697
− Management
−$1,697
− Depreciation
−$7,244
Taxable loss
−$7,933
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,904
After-tax cash flow
$-1,568/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)
10,817
Household income
$45,916
Rent vs Own
14.6% rent · 85.4% own
Severe rent burden
113.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Slovak 3% Scotch-Irish 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -110.27%
Current HPI
312.4302
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

+1560.0% since first listed
4 events — show timeline
  • 2026-03-26 Listed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2019-11-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2019-10-31 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 1978-04-01 Sold (Public Records) $15,000 Public Records

Property tax history

+21.3%/yr

Latest (2025): $3,317 · +28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…