CashFlowRE
Sign in Sign up
7085 Toucan Trl
C+ Composite 61.13
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 +26.1/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$169,900

7085 Toucan Trl · Spring Hill, FL 34606
2 bd · 1.0 ba · 1,056 sqft · Manufactured public records · 134 Days on market
Built 1990 0.34 ac lot Est $170k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

Key facts

  • Newly added decks
  • Located near dining
  • Brand-new hvac

Tags

NEWLY ADDED DECKSBRAND-NEW HVACNO DEED RESTRICTIONSLOCATED NEAR DININGLOCATED NEAR GULF COAST

Property features AI

Finance

  • Other: Property classified as residential; Property subtype: manufactured home; Zoning: R1A; Lot size about 0.34 acres (1/4 to less than 1/2 acre); One well on the property
  • HOA & community: No HOA

Exterior

  • Utilities: Well water supply; Septic tank; Electricity connected; Cable available
  • Home design: Manufactured double-wide home; One story; Faces southwest
  • Construction: Metal siding; Shingle roof; Pillar/post/pier foundation; Built area approximately 1,056 square feet
  • Exterior features: Exterior lighting; Trees and landscaped grounds; Paved road access; Level site; Located in county

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Cathedral ceilings; High ceilings; Open floor plan; Living room/dining room combo; Walk-in closets
  • Laundry & utility: Dedicated 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 2-bed/1.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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); 386 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($57k/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.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $36k; list at $170k implies a 372% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.15%
Cap rate
9.33%
Cash-on-cash
10.85%
DSCR
1.48
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$170,016
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7212 Toucan Trl 0.22mi 2/2.0 1,104 (+4%) 5mo $120,000 $109 74
3307 Keye Dr 0.19mi 2/2.0 1,144 (+8%) 4mo $240,000 $210 70
3387 Fiskway St 0.16mi 2/2.0 960 (-9%) 8mo $155,000 $161 67
3239 Morrison Way 0.34mi 2/2.0 924 (-12%) 2mo $110,000 $119 58
3245 Painters St 0.74mi 2/2.0 960 (-9%) 10mo $159,900 $167 38
3339 Susan Dr 0.55mi 2/2.0 920 (-13%) 17mo $90,000 $98 35

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
-3.4%
Equity multiple
0.88×
Total profit
$-5,885
Equity at exit
$25,333
10-year hold
IRR
2.7%
Equity multiple
1.17×
Total profit
$7,963
Equity at exit
$14,690

Cash invested: $47,572 (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
386
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,955 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$153 /mo · $1,835/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$430

Break-even live

Break-even rent $1,411
Max offer price $169,900
Occupancy floor 73%

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
$42,475
Closing costs
$5,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7272 Apache Trl Spring Hill, FL 3.0 2.0 1408 $2,650 $1.88 24d 1 0.40mi
7369 Sealawn Dr Spring Hill, FL 2.0 2.0 1154 $2,500 $2.17 4d 1 0.61mi
7410 Cherokee Trl Spring Hill, FL 3.0 2.0 1196 $1,725 $1.44 13d 1 0.66mi
7423 Mohawk Trl Spring Hill, FL 3.0 2.0 1114 $1,795 $1.61 18d 1 0.72mi
3204 Painters St Spring Hill, FL 2.0 2.0 749 $1,300 $1.74 11d 1 0.80mi
4300 Bridgewater Club Loop Spring Hill, FL 2.0–4.0 2.0–3.0 1214 $1,268 $1.04 2d 13 1.06mi
3191 Deltona Blvd Spring Hill, FL 3.0 2.0 1366 $1,815 $1.33 24d 1 1.35mi

Listing history 35 events

  1. 2026-06-18
    days on market $169,900 Active 134 DOM
  2. 2026-06-17
    days on market $169,900 Active 133 DOM
  3. 2026-06-16
    days on market $169,900 Active 132 DOM
  4. 2026-06-15
    days on market $169,900 Active 131 DOM
  5. 2026-06-13
    days on market $169,900 Active 129 DOM
  6. 2026-06-13
    days on market $169,900 Active 128 DOM
  7. 2026-06-09
    days on market $169,900 Active 125 DOM
  8. 2026-06-08
    days on market $169,900 Active 124 DOM
  9. 2026-06-07
    days on market $169,900 Active 123 DOM
  10. 2026-06-04
    days on market $169,900 Active 120 DOM
  11. 2026-06-03
    days on market $169,900 Active 119 DOM
  12. 2026-06-02
    days on market $169,900 Active 118 DOM
  13. 2026-06-01
    days on market $169,900 Active 117 DOM
  14. 2026-05-31
    days on market $169,900 Active 116 DOM
  15. 2026-04-30
    price $169,900
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  16. 2026-04-30
    price $169,900 991-char remark
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  17. 2026-03-27
    price $174,900 991-char remark
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  18. 2026-03-27
    price $174,900
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  19. 2026-02-04
    listed $179,900 Active
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  20. 2026-02-04
    listed $179,900 Active 991-char remark
    Show marketing remark (991 chars)

    One of the Best-Priced Remodeled Home in Spring Hill Under 170K - No HOA--making this one of the best values in Spring Hill for a fully remodeled, move-in ready home. Updated in 2024 with a brand-new HVAC system, fresh interior finishes, and new decks perfect for relaxing or entertaining, this 2-bedroom home offers comfortable, low-maintenance living at an unbeatable price point. The open, light-filled layout feels inviting from the moment you walk in, while the no HOA and no deed restrictions give you the freedom to bring pets, add a fence, or store your boat or RV with ease. Ideal for snowbirds, first-time buyers, or investors looking for a turnkey rental, this home is conveniently located near shopping, dining, medical facilities, and just a short drive to the Gulf. Priced to reflect financing options (VA, select Conventional lenders, or Cash preferred), this is a rare opportunity to secure a fully updated home well below typical market pricing--schedule your showing today.

  21. 2025-04-22
    historical
  22. 2024-09-25
    status Active
  23. 2024-09-25
    status Active
  24. 2024-09-21
    status Pending
  25. 2024-09-21
    historical Active Under Contract - Accepting Back Up Offers
  26. 2024-09-21
    historical
  27. 2024-09-04
    price $179,000
  28. 2024-09-04
    price $179,000
  29. 2024-07-18
    listed $184,000 Active
  30. 2024-07-17
    listed $184,000 Active
  31. 2009-06-22
    soldstatus $36,000
  32. 1999-01-26
    soldstatus $20,000
  33. 1999-01-06
    soldstatus $25,000
  34. 1998-10-01
    soldstatus $28,000
  35. 1996-09-26
    soldstatus $32,000

ⓘ 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
$1,835 · $153/mo
Projected year-2 tax
$1,835 · $153/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 ≥110°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$23,462
− Mortgage interest
−$9,517
− Property taxes
−$1,835
− Insurance
−$850
− Repairs & maintenance
−$1,877
− Management
−$1,877
− Depreciation
−$4,943
Taxable income
$2,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$615
After-tax cash flow
$4,544/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

+430.9% since first listed
21 events — show timeline
  • 2026-04-30 Price Changed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-30 Price Changed $169,900 HCAR
  • 2026-03-27 Price Changed $174,900 HCAR
  • 2026-03-27 Price Changed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-04 Listed $179,900 HCAR
  • 2026-02-04 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-09-25 Relisted HCAR
  • 2024-09-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-09-21 Contingent HCAR
  • 2024-09-21 Listing Removed HCAR
  • 2024-09-04 Price Changed $179,000 HCAR
  • 2024-09-04 Price Changed $179,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-18 Listed $184,000 HCAR
  • 2024-07-17 Listed $184,000 Stellar MLS as Distributed by MLS Grid
  • 2009-06-22 Sold (Public Records) $36,000 Public Records
  • 1999-01-26 Sold (Public Records) $20,000 Public Records
  • 1999-01-06 Sold (Public Records) $25,000 Public Records
  • 1998-10-01 Sold (Public Records) $28,000 Public Records
  • 1996-09-26 Sold (Public Records) $32,000 Public Records

Property tax history

+9.9%/yr

Latest (2025): $1,835 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…