CashFlowRE
Sign in Sign up
7608 Redcoat Ave
D+ Composite 49.23
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 +13.6/30.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

7608 Redcoat Ave · Bayonet Point, FL 34668
2 bd · 2.0 ba · 1,082 sqft · SingleFamily public records · 1 Days on market
Built 1968 9,467 sqft lot Est $241k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

Key facts

  • Ample outdoor space
  • Conveniently located
  • 9,467 sq ft lot

Tags

AMPLE OUTDOOR SPACECONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Homestead exempt; No lease restrictions; Unfurnished
  • HOA & community: No HOA association indicated; No association approval required

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected; Broadband/high-speed internet available; Water connected; Sewer connected
  • Home design: Single family residence; One story; Home faces north; Residential property
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on 0.22-acre lot
  • Exterior features: Sliding doors; Paved road access

Interior

  • Kitchen: Refrigerator; Range; Microwave
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Terrazzo
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; High ceilings; Living room/dining room combo; Thermostat
  • Laundry & utility: Washer; Dryer; Laundry located in garage

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 $199k.

Deal economics

  • At list price, monthly cash flow is $11 ($130/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 $168k (15.6% below list).
  • Recommended offer: $168k (15.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#485 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities D+, schools F.
  • Pasco (suburban): math 50% / reading 52% proficiency, ranked #32 of 73 in FL (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.3%/yr); 577 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($47k/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.
  • Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 6y ago; this cycle's ask has dropped $11k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,044 (15.6% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.84%
Cap rate
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$241,286
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10528 Cymbid Dr 0.12mi 2/2.0 1,082 (0%) 2mo $255,000 $236 93
10638 Oak Hill Dr 0.19mi 2/2.0 1,060 (-2%) 1mo $205,000 $193 86
7835 Lotus Dr 0.30mi 3/2.0 (+1) 1,087 (+0%) 1mo $269,900 $248 79
7521 Coventry Dr 0.21mi 2/1.0 1,032 (-5%) 1mo $230,000 $223 78
10433 Laburnum Dr 0.35mi 2/2.0 1,118 (+3%) 0mo $275,000 $246 78
7322 Orange Blossom Ave 0.28mi 2/2.0 1,135 (+5%) 2mo $245,000 $216 77
10126 Hoop Ct 0.43mi 2/2.0 1,135 (+5%) 1mo $274,000 $241 71
11230 Rhonda Ave 0.71mi 2/2.0 1,046 (-3%) 1mo $130,000 $124 60
11014 Grant Dr 0.57mi 3/2.0 (+1) 1,142 (+6%) 1mo $245,000 $215 58
10320 County Lake Dr 0.66mi 3/2.0 (+1) 1,032 (-5%) 0mo $238,400 $231 56
10018 Kingswood Ln 0.61mi 3/2.0 (+1) 1,222 (+13%) 2mo $264,900 $217 44
10206 Willow Dr 0.60mi 3/2.0 (+1) 1,240 (+15%) 2mo $270,000 $218 41

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 · 1.28% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.38×
Total profit
$-34,424
Equity at exit
$29,672
10-year hold
IRR
-13.5%
Equity multiple
0.27×
Total profit
$-40,462
Equity at exit
$17,206

Cash invested: $55,720 (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 34668

Home prices YoY
-17.4%
Rents YoY
1.3%
Active inventory
577
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,680 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$190 /mo · $2,282/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$11

Break-even live

Break-even rent $1,667
Max offer price $199,000
Occupancy floor 94%

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
$49,750
Closing costs
$5,970
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10629 Cymbid Dr Port Richey, FL 3.0 2.0 1400 $1,700 $1.21 24d 1 0.12mi
7416 Star Dust Dr Port Richey, FL 3.0 2.0 1300 $1,650 $1.27 21d 1 0.18mi
7808 Talisman Dr Port Richey, FL 3.0 2.0 1063 $2,100 $1.98 24d 1 0.20mi
7438 Coventry Dr Port Richey, FL 2.0 1.0 985 $1,600 $1.62 12d 1 0.21mi
10401 Oleander Dr Port Richey, FL 2.0 1.0 887 $1,250 $1.41 24d 1 0.22mi
10803 Hyssop St Port Richey, FL 3.0 1.0 1120 $1,500 $1.34 10d 1 0.26mi
7839 Canna Dr Port Richey, FL 2.0 2.0 1095 $1,450 $1.32 10d 1 0.27mi
10905 Kingsbridge Rd Port Richey, FL 3.0 2.0 1176 $1,566 $1.33 4d 1 0.32mi
10801 Oldham Rd Port Richey, FL 2.0 2.0 1182 $1,500 $1.27 1d 1 0.32mi
10303 Gardenia Ln Port Richey, FL 3.0 2.0 1054 $1,950 $1.85 24d 1 0.35mi
10802 Laburnum Dr Port Richey, FL 2.0 2.0 1002 $1,545 $1.54 24d 1 0.37mi
10632 Laburnum Dr Port Richey, FL 2.0 2.0 1193 $1,583 $1.33 24d 1 0.37mi
10502 Laburnum Dr Port Richey, FL 2.0 2.0 1002 $1,545 $1.54 24d 1 0.37mi
10225 Gardenia Ln Port Richey, FL 3.0 1.0 1042 $1,495 $1.43 14d 1 0.39mi
10816 Piccadilly Rd Port Richey, FL 3.0 2.0 1408 $1,550 $1.10 12d 1 0.40mi
8024 Las Cruces Ct Port Richey, FL 2.0 2.0 1371 $1,900 $1.39 24d 1 0.49mi
7202 Palisade Dr Port Richey, FL 2.0 2.0 1310 $1,100 $0.84 23d 1 0.51mi
7705 Ilex Dr Port Richey, FL 3.0 2.0 1349 $2,000 $1.48 24d 1 0.53mi
7540 Venice Dr Port Richey, FL 3.0 2.0 1394 $1,775 $1.27 4d 1 0.58mi
11103 Harding Dr Unit 2 Port Richey, FL 2.0 1.0 760 $1,450 $1.91 19d 1 0.58mi
11031 Hassle Ave Port Richey, FL 3.0 1.0 1006 $1,595 $1.59 24d 1 0.67mi
8019 Portage Dr Port Richey, FL 2.0 2.0 1078 $2,000 $1.86 16d 1 0.70mi
7213 Seward Dr Port Richey, FL 2.0 1.0 700 $1,500 $2.14 24d 1 0.70mi
11138 Yellowwood Ln Unit NA Port Richey, FL 3.0 1.0 1000 $1,800 $1.80 24d 1 0.70mi
11241 Yewtree Ave Port Richey, FL 3.0 2.0 1306 $1,950 $1.49 23d 1 0.71mi
10110 Cherry Creek Ln Port Richey, FL 3.0 1.0 1260 $1,600 $1.27 4d 1 0.75mi
10825 Scenic Dr Port Richey, FL 2.0 1.5 1140 $1,450 $1.27 10d 1 0.75mi
7531 Greybirch Ter Port Richey, FL 3.0 2.0 1400 $2,000 $1.43 24d 1 0.76mi
7520 Hawthorn Dr Port Richey, FL 2.0 2.0 1303 $1,800 $1.38 23d 1 0.78mi
7520 Hawthorn Dr Unit NA Port Richey, FL 2.0 2.0 1303 $1,900 $1.46 24d 1 0.78mi
9820 Rainbow Ln Port Richey, FL 2.0 1.0 1300 $1,325 $1.02 14d 1 0.82mi
8431 Duval Dr Port Richey, FL 3.0 2.0 1408 $1,731 $1.23 4d 1 0.86mi
7530 Judith Cres Port Richey, FL 2.0 2.0 1446 $2,200 $1.52 24d 1 0.86mi
7530 Judith Cres Port Richey, FL 2.0 2.0 1446 $1,695 $1.17 20d 1 0.86mi
7040 Brentwood Dr Unit NA Port Richey, FL 2.0 1.0 880 $1,600 $1.82 20d 1 0.87mi
10331 Flagship Ave Port Richey, FL 3.0 2.0 1400 $2,000 $1.43 24d 1 0.88mi
7804 Topay Ln Port Richey, FL 3.0 2.0 1125 $1,811 $1.61 4d 1 0.93mi
7224 Potomac Dr Port Richey, FL 3.0 2.0 1208 $1,595 $1.32 24d 1 0.93mi
7608 Sue Ellen Dr Port Richey, FL 3.0 2.0 1310 $2,400 $1.83 24d 1 0.95mi
8161 Braddock Cir #1 Port Richey, FL 2.0 2.0 1000 $1,595 $1.59 17d 1 0.95mi

Listing history 24 events

  1. 2026-06-19
    pricedays on marketlisting id $199,000 Active 1 DOM
  2. 2026-06-04
    days on market $210,000 Active 87 DOM
  3. 2026-06-03
    days on market $210,000 Active 86 DOM
  4. 2026-06-02
    days on market $210,000 Active 85 DOM
  5. 2026-06-01
    days on market $210,000 Active 84 DOM
  6. 2026-05-31
    days on market $210,000 Active 83 DOM
  7. 2026-04-09
    status Active
  8. 2026-01-13
    status Pending
  9. 2025-12-13
    listed $210,000 Active
  10. 2022-08-19
    soldstatus $225,000
  11. 2022-08-18
    soldstatus $225,000 Closed 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  12. 2022-07-19
    status Pending 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  13. 2022-07-13
    status Active 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  14. 2022-07-07
    status Pending 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  15. 2022-07-06
    status Active 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  16. 2022-07-04
    status Pending 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  17. 2022-07-02
    listed $225,000 Active 879-char remark
    Show marketing remark (879 chars)

    OPEN, LIGHT and BRIGHT HOME with NO HOA situated on a LARGE CORNER LOT with plenty of room for all of your toys. MOVE RIGHT IN to this Beautiful 2-bedroom, 2-bathroom home with an attached 1 car garage. This home has VAULTED CEILINGS in the Living and Dining area and has tons of NATURAL LIGHT filtering in. LIVING and DINING room has an OPEN CONCEPT and there is a screened lanai for enjoying the outdoors. The seller uses this space for gym area, but this could be a nice covered sitting area as well. Kitchen includes NEW APPLIANCES. Enjoy outdoor living in the very SPACIOUS and PRIVATE rear yard with plenty of room for whatever you'd like to add. There is a raised garden box in the backyard and yard is also partially fenced. The home has an Updated 200 AMP breaker box. This is ready for you to call home! Get this one while you can. AC is 2017 and Roof is 10 years old.

  18. 2022-06-24
    historical
  19. 2022-06-17
    price $229,900
  20. 2022-06-15
    listed $239,000 Active
  21. 2020-05-29
    soldstatus $104,000 Sold
  22. 2020-05-22
    soldstatus $104,000
  23. 2020-05-14
    status Pending
  24. 2020-05-12
    listed $104,900 Active

ⓘ 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
$2,282 · $190/mo
Projected year-2 tax
$2,282 · $190/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 27 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
$20,165
− Mortgage interest
−$11,147
− Property taxes
−$2,282
− Insurance
−$995
− Repairs & maintenance
−$1,613
− Management
−$1,613
− Depreciation
−$5,789
Taxable loss
−$3,275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$786
After-tax cash flow
$916/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
Pasco
NCES district ID
1201530
Math proficiency
50% ▼ -10.00%
Reading proficiency
52% ▼ -5.00%
Median HH income
$45,039
Composite
43.14/100
National rank
#3074
State rank
#32 of 73 in FL

Livability — Bayonet Point

Score
69/100
State rank
#485
US rank
#8934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bayonet Point, FL
County
Pasco County · 524,098 people
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
49,442
Household income
$47,401
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
2699.0

Population outlook (Pasco County) Hauer SSP2

Today (2025)
570,045 people
By 2030
605,844 · +6.3%
By 2040
674,806 · +18.4%
By 2050
736,022 · +29.1%
By 2075
862,900 · +51.4%
By 2100
906,364 · +59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 23% Two or more races 14% Black 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 10% Cuban 5% Dominican 1%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
11% · Canada, Jamaica
Languages at home
82% English-only · Spanish 14% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Pasco

2024 margin
Strong R (+25.2) · D 36.9% · R 62.1% · Other 1.0%
2008→2024 swing
-21.6pp toward R · 2008: -3.6pp · 2024: -25.2pp
All cycles
2024: R+25.2 2020: R+20.1 2016: R+21.6 2012: R+6.7 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.64%
Current HPI
359.7163
Rent YoY
▲ 1.28%
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

+100.2% since first listed
18 events — show timeline
  • 2026-04-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-13 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-12-13 Listed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2022-08-19 Sold (Public Records) $225,000 Public Records
  • 2022-08-18 Sold (MLS) $225,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-07-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-06 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-07-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-02 Listed $225,000 Stellar MLS as Distributed by MLS Grid
  • 2022-06-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-06-17 Price Changed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2022-06-15 Listed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2020-05-29 Sold (MLS) $104,000 Stellar MLS as Distributed by MLS Grid
  • 2020-05-22 Sold (Public Records) $104,000 Public Records
  • 2020-05-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-05-12 Listed $104,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+8.1%/yr

Latest (2025): $2,282 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…