CashFlowRE
Sign in Sign up
2033 Hawkhurst Cir #180
C- Composite 54.24
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.1/30.0
  • 1% rule +7.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Appreciation +3.4/10.0
  • DSCR +3.2/10.0
  • Rent growth +3.2/5.0

$129,900

2033 Hawkhurst Cir #180 · Sun City Center, FL 33573
2 bd · 2.0 ba · 1,000 sqft · Condo · 157 Days on market
55+ age-restricted Built 1985 Good condition $130/sqft · 33% below area Est $195k · 33% under $724/mo HOA · 40% of rent

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

Listing remarks MLS

BACK ON THE MARKET!!! BIG-TICKET IMPROVEMENTS UNDERWAY! SELLER IS UPGRADING THE ELECTRICAL PANEL AND UPDATING ALL PLUMBING. MAJOR ENHANCEMENTS THAT ADD VALUE AND PEACE OF MIND FOR THE NEXT OWNER. UNLIKE MANY HOMES IN THE AREA THAT STILL NEED THESE IMPROVEMENTS DONE, WHICH MAKES THIS HOME AN EVEN STRONGER INVESTMENT. A RARE OPPORTUNITY IN THIS COMMUNITY TO PURCHASE WITH THESE KEY IMPROVEMENTS ALREADY UNDERWAY! Welcome to Resort-Style Living in Kings Point, Sun City Center’s Premier 55+ Gated Florida Style Community! This desirable Cypress III floor plan offers 2 Bedrooms, 2 Full Bathrooms, a Bright Sunroom, a Large Florida Room, Stainless Kitchen Appliances, and an inside Laundry Space for a washer and dryer, and a Covered-Carport, making it ideal for snowbirds, retirees, or active adults seeking low-maintenance Florida living. The home has been freshly painted inside and updated with new luxury vinyl plank flooring throughout, giving it a clean, modern look. The Golf Cart garage includes a full-Size Extra Refrigerator that conveys with the home. (perfect for extra beverages and entertaining). This home on Hawk Hurst is PET-FRIENDLY and offers maintenance free living, so you can spend more time enjoying the lifestyle that you came for. Amenities in Kings Point include: Community Pools, Pickle ball, Tennis and lawn bowling, a Veterans Theater with Live Entertainment, Bingo, Arts and Crafts, a Woodworking shop, Pottery and Stain Class studio, There are Dozens of social, hobby and car clubs and Multiple Dining Options available. Whether you’re looking for a seasonal retreat, a full time residence or an active retirement lifestyle, this home offers comfort, conveniences and endless opportunities. Welcome Home to Sun City Florida.

Key facts

  • Covered-carport
  • Inside laundry space
  • Large florida room

Tags

CYPRESS III FLOOR PLANBRIGHT SUNROOMLARGE FLORIDA ROOMSTAINLESS KITCHEN APPLIANCESINSIDE LAUNDRY SPACECOVERED-CARPORT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-181 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $104k (20.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $104k (20.1% below list) — sets the bar for cash-flow.
  • Cap rate 4.6% vs local median 3.7% in Sun City Center — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#178 in FL, #2,736 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, crime B+; Watch: amenities F.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cypress Creek Elementary School (math 40% / reading 40%, grade F, #1,491 of 2,144 statewide, top 70%, 957 students, 63% FRL); Shields Middle School (math 29% / reading 27%, grade F, #486 of 571 statewide, top 86%, 1,867 students, 68% FRL); Lennard High School (math 30% / reading 46%, grade F, #328 of 667 statewide, top 50%, 2,404 students, 47% FRL).
  • Zoned-school proficiency averages 35% at this address vs 48% district-wide (-13 pts) — the specific schools serving this property underperform the Hillsborough average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.6%/yr); 649 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 64d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($73k/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 $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago; this cycle's ask has dropped $27k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 40% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,778 (20.1% 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 157 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.40%
Cap rate
4.63%
Cash-on-cash
-5.96%
DSCR
0.73
GRM
5.9

CMA / ARV

ARV (median comp)
$194,703
List price
$129,900
Delta
-33.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 Gloucester Blvd #216 0.61mi 2/2.0 984 (-2%) 4mo $135,000 $137 65
402 Dorchester Pl #40 0.75mi 2/2.0 960 (-4%) 4mo $88,000 $92 55
319 Kelsey Way #1 0.90mi 2/2.0 1,073 (+7%) 4mo $143,000 $133 49
301 Canton Ct #77 0.75mi 2/2.0 960 (-4%) 13mo $135,000 $141 48
124 Gloucester Blvd Unit 355J 0.59mi 2/1.5 800 (-20%) 1mo $98,000 $123 44
104 Gloucester Blvd #340 0.63mi 1/1.5 (-1) 928 (-7%) 10mo $145,000 $156 43
2343 Glenmore Cir 0.58mi 1/1.5 (-1) 1,197 (+20%) 0mo $134,000 $112 41
324 Knottwood Ct 0.96mi 1/1.0 (-1) 908 (-9%) 0mo $115,000 $127 40
140 Knollpoint Dr Unit 6-4 0.99mi 2/2.0 1,073 (+7%) 16mo $149,900 $140 40
2229 Greenhaven Dr #365 0.61mi 1/1.5 (-1) 800 (-20%) 0mo $112,000 $140 39
322 Gloucester Blvd #322 0.63mi 1/1.5 (-1) 800 (-20%) 0mo $125,500 $157 39
2102 Holyhead Way 0.46mi 2/2.0 1,248 (+25%) 19mo $199,000 $159 38

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
-26.7%
Equity multiple
0.10×
Total profit
$-32,715
Equity at exit
$19,369
10-year hold
IRR
-24.8%
Equity multiple
-0.21×
Total profit
$-43,981
Equity at exit
$11,231

Cash invested: $36,372 (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.

Active competition Active MLS

For sale now
4 active · 7 under contract
Median asking
$117,450 ($119/sqft)
Median days on market
35 d
This list price
75% of active listings are priced below it
ARV vs active asking
+63.1% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33573

Home prices YoY
-1.2%
Rents YoY
2.6%
Active inventory
649
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,824 high interval (Pro) →
Mortgage (P&I)
$681
Tax est. 1.5%
$162 /mo · $1,948/yr
Insurance
$54
HOA
$724
Vacancy / Maint / Mgmt
$383
Net cashflow
$-181

Break-even live

Break-even rent $2,053
Max offer price $103,778
Occupancy floor

Sensitivity live

Price -10% $-91 -5% $-136 +0% $-181 +5% $-225 +10% $-270
Rent -10% $-325 -5% $-253 +0% $-181 +5% $-108 +10% $-36
Rate -1.0pp $-115 -0.5pp $-147 base $-181 +0.5pp $-214 +1.0pp $-248

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
$32,475
Closing costs
$3,897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2006 Hampstead Cir Unit N/A Sun City Center, FL 2.0 2.0 1474 $1,800 $1.22 73d 1 0.14mi
2117 Harleston Pl Unit 2117 Sun City Center, FL 2.0 2.0 1448 $2,500 $1.73 73d 1 0.14mi
2124 Hailstone Cir Sun City Center, FL 2.0 2.0 1000 $1,800 $1.80 73d 1 0.16mi
2011 Hadrian Ct Unit 2011 Sun City Center, FL 2.0 2.0 1000 $1,850 $1.85 13d 1 0.17mi
2102 Hereford Dr #513 Sun City Center, FL 2.0 2.0 1000 $1,500 $1.50 73d 1 0.21mi
2221 Ivan Ct Sun City Center, FL 2.0 2.0 1490 $1,975 $1.33 23d 1 0.29mi
1415 Langley Dr Sun City Center, FL 2.0 2.0 1359 $1,650 $1.21 33d 1 0.49mi
2345 Glenmore Cir Unit 294 Sun City Center, FL 2.0 2.0 984 $1,500 $1.52 73d 1 0.59mi
110 Gloucester Blvd Sun City Center, FL 2.0 2.0 1136 $1,950 $1.72 73d 1 0.64mi
110 Gloucester Blvd Sun City Center, FL 2.0 2.0 1136 $1,950 $1.72 47d 1 0.64mi
1902 Dandridge St #12 Sun City Center, FL 1.0 1.5 800 $1,495 $1.87 63d 1 0.69mi
1907 Canterbury Ln Sun City Center, FL 2.0 2.0 972 $1,475 $1.52 29d 2 0.73mi
3402 Salt Air Dr Ruskin, FL 1.0–3.0 1.0–2.0 1061 $2,051 $1.93 7d 39 0.74mi
302 Canton Ct #62 Sun City Center, FL 1.0 1.5 800 $1,495 $1.87 38d 1 0.77mi
2202 Clubhouse Dr #187 Sun City Center, FL 1.0 1.5 800 $1,550 $1.94 73d 1 0.87mi
2202 Clubhouse Dr #169 Sun City Center, FL 2.0 2.0 984 $1,450 $1.47 54d 1 0.87mi
2202 Clubhouse Dr #185 Sun City Center, FL 2.0 2.0 984 $1,650 $1.68 23d 1 0.87mi
704 Tremont Greens Ln Unit 107 Sun City Center, FL 2.0 2.0 974 $1,700 $1.75 73d 1 0.90mi
1902 Andover St #203 Sun City Center, FL 1.0 1.5 800 $1,400 $1.75 7d 1 0.93mi
323 Knottwood Ct Sun City Center, FL 1.0 1.0 908 $1,290 $1.42 73d 1 0.95mi
323 Knottwood Ct #1 Sun City Center, FL 1.0 1.0 908 $1,090 $1.20 54d 1 0.95mi
101 Cambridge Trl Unit 211 Sun City Center, FL 1.0 1.5 800 $1,450 $1.81 18d 1 0.97mi
301 Kings Blvd #138 Sun City Center, FL 1.0 1.5 1020 $1,600 $1.57 16d 1 0.98mi
3119 Sleepy River Ave Ruskin, FL 3.0 2.5 1421 $2,204 $1.55 12d 15 1.06mi
1106 Jameson Greens Dr Sun City Center, FL 2.0 2.0 1075 $1,950 $1.81 23d 1 1.11mi
409 Feltham Trl Unit B Sun City Center, FL 2.0 2.0 984 $1,650 $1.68 73d 1 1.15mi
1901 Andover Way #38 Sun City Center, FL 1.0 1.5 800 $1,495 $1.87 73d 1 1.15mi
1811 Bedford Ln Sun City Center, FL 2.0 2.0 960 $1,525 $1.59 32d 2 1.18mi
201 Bedford Trl #121 Sun City Center, FL 2.0 2.0 960 $1,400 $1.46 9d 1 1.20mi
201 Bedford Trl Sun City Center, FL 2.0 2.0 960 $1,400 $1.46 7d 1 1.20mi
403 Finchley Ct Unit B Sun City Center, FL 2.0 2.0 960 $2,000 $2.08 73d 1 1.20mi
201 Bedford Trl Unit F128 Sun City Center, FL 2.0 2.0 960 $1,275 $1.33 73d 1 1.20mi
201 Kings Blvd #19 Sun City Center, FL 1.0 1.5 800 $1,495 $1.87 73d 1 1.21mi
202 Bedford Trl #99 Sun City Center, FL 1.0 1.0 800 $1,500 $1.88 54d 1 1.23mi
1161 Jameson Greens Dr Sun City Center, FL 3.0 2.0 1292 $1,900 $1.47 73d 1 1.26mi
306 Fowling Ct Sun City Center, FL 2.0 2.0 960 $1,700 $1.77 73d 1 1.27mi
201 Bedford St #95 Sun City Center, FL 1.0 1.5 800 $1,450 $1.81 64d 1 1.27mi
1814 Foxhunt Dr Unit A Sun City Center, FL 1.0 1.5 800 $1,475 $1.84 73d 1 1.31mi
1802 Bedford Ter #170 Sun City Center, FL 1.0 1.5 800 $1,500 $1.88 38d 1 1.36mi
1802 Bedford Ter #182 Sun City Center, FL 1.0 1.5 800 $1,400 $1.75 67d 1 1.36mi

HOA detail $724/mo · $8,688/yr condo

Likely covers
electricpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 49 events

  1. 2026-08-08
    days on market $129,900 Active 157 DOM
  2. 2026-08-06
    days on market $129,900 Active 155 DOM
  3. 2026-08-05
    days on market $129,900 Active 154 DOM
  4. 2026-08-04
    days on market $129,900 Active 153 DOM
  5. 2026-08-03
    days on market $129,900 Active 152 DOM
  6. 2026-07-31
    days on market $129,900 Active 149 DOM
  7. 2026-07-30
    days on market $129,900 Active 147 DOM
  8. 2026-07-28
    days on market $129,900 Active 146 DOM
  9. 2026-07-26
    days on market $129,900 Active 144 DOM
  10. 2026-07-24
    days on market $129,900 Active 142 DOM
  11. 2026-07-23
    days on market $129,900 Active 141 DOM
  12. 2026-07-23
    status $129,900 Active 140 DOM
  13. 2026-07-22
    days on market $129,900 Active Under Contract 140 DOM
  14. 2026-07-21
    days on market $129,900 Active Under Contract 139 DOM
  15. 2026-07-20
    days on market $129,900 Active Under Contract 138 DOM
  16. 2026-07-18
    days on market $129,900 Active Under Contract 135 DOM
  17. 2026-07-16
    days on market $129,900 Active Under Contract 134 DOM
  18. 2026-07-15
    status $129,900 Active Under Contract 133 DOM
  19. 2026-07-02
    statusdays on market $129,900 Pending 133 DOM
  20. 2026-07-01
    days on market $129,900 Active 132 DOM
  21. 2026-06-30
    days on market $129,900 Active 131 DOM
  22. 2026-06-29
    days on market $129,900 Active 130 DOM
  23. 2026-06-28
    days on market $129,900 Active 129 DOM
  24. 2026-06-27
    pricedays on market $129,900 Active 128 DOM
  25. 2026-06-26
    days on market $139,000 Active 127 DOM
  26. 2026-06-24
    days on market $139,000 Active 125 DOM
  27. 2026-06-22
    days on market $139,000 Active 123 DOM
  28. 2026-06-21
    days on market $139,000 Active 122 DOM
  29. 2026-06-18
    days on market $139,000 Active 119 DOM
  30. 2026-06-17
    days on market $139,000 Active 118 DOM
  31. 2026-06-16
    days on market $139,000 Active 117 DOM
  32. 2026-06-15
    days on market $139,000 Active 116 DOM
  33. 2026-06-13
    days on market $139,000 Active 114 DOM
  34. 2026-06-13
    days on market $139,000 Active 113 DOM
  35. 2026-06-09
    days on market $139,000 Active 110 DOM
  36. 2026-06-08
    days on market $139,000 Active 109 DOM
  37. 2026-06-07
    days on market $139,000 Active 108 DOM
  38. 2026-06-04
    days on market $139,000 Active 105 DOM
  39. 2026-06-03
    days on market $139,000 Active 104 DOM
  40. 2026-06-02
    days on market $139,000 Active 103 DOM
  41. 2026-06-01
    days on market $139,000 Active 102 DOM
  42. 2026-05-31
    days on market $139,000 Active 101 DOM
  43. 2026-05-04
    status Active 1816-char remark
    Show marketing remark (1816 chars)

    BACK ON THE MARKET!!! BIG-TICKET IMPROVEMENTS UNDERWAY! SELLER IS UPGRADING THE ELECTRICAL PANEL AND UPDATING ALL PLUMBING. MAJOR ENHANCEMENTS THAT ADD VALUE AND PEACE OF MIND FOR THE NEXT OWNER. UNLIKE MANY HOMES IN THE AREA THAT STILL NEED THESE IMPROVEMENTS DONE, WHICH MAKES THIS HOME AN EVEN STRONGER INVESTMENT. A RARE OPPORTUNITY IN THIS COMMUNITY TO PURCHASE WITH THESE KEY IMPROVEMENTS ALREADY UNDERWAY! Welcome to Resort-Style Living in Kings Point, Sun City Center’s Premier 55+ Gated Florida Style Community! This desirable Cypress III floor plan offers 2 Bedrooms, 2 Full Bathrooms, a Bright Sunroom, a Large Florida Room, Stainless Kitchen Appliances, and an inside Laundry Space for a washer and dryer, and a Covered-Carport, making it ideal for snowbirds, retirees, or active adults seeking low-maintenance Florida living. The home has been freshly painted inside and updated with new luxury vinyl plank flooring throughout, giving it a clean, modern look. The Golf Cart garage includes a full-Size Extra Refrigerator that conveys with the home. (perfect for extra beverages and entertaining). This home on Hawk Hurst is PET-FRIENDLY and offers maintenance free living, so you can spend more time enjoying the lifestyle that you came for. Amenities in Kings Point include: Community Pools, Pickle ball, Tennis and lawn bowling, a Veterans Theater with Live Entertainment, Bingo, Arts and Crafts, a Woodworking shop, Pottery and Stain Class studio, There are Dozens of social, hobby and car clubs and Multiple Dining Options available. Whether you’re looking for a seasonal retreat, a full time residence or an active retirement lifestyle, this home offers comfort, conveniences and endless opportunities. Welcome Home to Sun City Florida. (One or more photos have been virtually staged)

  44. 2026-04-21
    status Pending 1816-char remark
    Show marketing remark (1816 chars)

    BACK ON THE MARKET!!! BIG-TICKET IMPROVEMENTS UNDERWAY! SELLER IS UPGRADING THE ELECTRICAL PANEL AND UPDATING ALL PLUMBING. MAJOR ENHANCEMENTS THAT ADD VALUE AND PEACE OF MIND FOR THE NEXT OWNER. UNLIKE MANY HOMES IN THE AREA THAT STILL NEED THESE IMPROVEMENTS DONE, WHICH MAKES THIS HOME AN EVEN STRONGER INVESTMENT. A RARE OPPORTUNITY IN THIS COMMUNITY TO PURCHASE WITH THESE KEY IMPROVEMENTS ALREADY UNDERWAY! Welcome to Resort-Style Living in Kings Point, Sun City Center’s Premier 55+ Gated Florida Style Community! This desirable Cypress III floor plan offers 2 Bedrooms, 2 Full Bathrooms, a Bright Sunroom, a Large Florida Room, Stainless Kitchen Appliances, and an inside Laundry Space for a washer and dryer, and a Covered-Carport, making it ideal for snowbirds, retirees, or active adults seeking low-maintenance Florida living. The home has been freshly painted inside and updated with new luxury vinyl plank flooring throughout, giving it a clean, modern look. The Golf Cart garage includes a full-Size Extra Refrigerator that conveys with the home. (perfect for extra beverages and entertaining). This home on Hawk Hurst is PET-FRIENDLY and offers maintenance free living, so you can spend more time enjoying the lifestyle that you came for. Amenities in Kings Point include: Community Pools, Pickle ball, Tennis and lawn bowling, a Veterans Theater with Live Entertainment, Bingo, Arts and Crafts, a Woodworking shop, Pottery and Stain Class studio, There are Dozens of social, hobby and car clubs and Multiple Dining Options available. Whether you’re looking for a seasonal retreat, a full time residence or an active retirement lifestyle, this home offers comfort, conveniences and endless opportunities. Welcome Home to Sun City Florida. (One or more photos have been virtually staged)

  45. 2026-03-05
    price $139,000 1816-char remark
    Show marketing remark (1816 chars)

    BACK ON THE MARKET!!! BIG-TICKET IMPROVEMENTS UNDERWAY! SELLER IS UPGRADING THE ELECTRICAL PANEL AND UPDATING ALL PLUMBING. MAJOR ENHANCEMENTS THAT ADD VALUE AND PEACE OF MIND FOR THE NEXT OWNER. UNLIKE MANY HOMES IN THE AREA THAT STILL NEED THESE IMPROVEMENTS DONE, WHICH MAKES THIS HOME AN EVEN STRONGER INVESTMENT. A RARE OPPORTUNITY IN THIS COMMUNITY TO PURCHASE WITH THESE KEY IMPROVEMENTS ALREADY UNDERWAY! Welcome to Resort-Style Living in Kings Point, Sun City Center’s Premier 55+ Gated Florida Style Community! This desirable Cypress III floor plan offers 2 Bedrooms, 2 Full Bathrooms, a Bright Sunroom, a Large Florida Room, Stainless Kitchen Appliances, and an inside Laundry Space for a washer and dryer, and a Covered-Carport, making it ideal for snowbirds, retirees, or active adults seeking low-maintenance Florida living. The home has been freshly painted inside and updated with new luxury vinyl plank flooring throughout, giving it a clean, modern look. The Golf Cart garage includes a full-Size Extra Refrigerator that conveys with the home. (perfect for extra beverages and entertaining). This home on Hawk Hurst is PET-FRIENDLY and offers maintenance free living, so you can spend more time enjoying the lifestyle that you came for. Amenities in Kings Point include: Community Pools, Pickle ball, Tennis and lawn bowling, a Veterans Theater with Live Entertainment, Bingo, Arts and Crafts, a Woodworking shop, Pottery and Stain Class studio, There are Dozens of social, hobby and car clubs and Multiple Dining Options available. Whether you’re looking for a seasonal retreat, a full time residence or an active retirement lifestyle, this home offers comfort, conveniences and endless opportunities. Welcome Home to Sun City Florida. (One or more photos have been virtually staged)

  46. 2026-02-06
    listed $157,000 Active 1816-char remark
    Show marketing remark (1816 chars)

    BACK ON THE MARKET!!! BIG-TICKET IMPROVEMENTS UNDERWAY! SELLER IS UPGRADING THE ELECTRICAL PANEL AND UPDATING ALL PLUMBING. MAJOR ENHANCEMENTS THAT ADD VALUE AND PEACE OF MIND FOR THE NEXT OWNER. UNLIKE MANY HOMES IN THE AREA THAT STILL NEED THESE IMPROVEMENTS DONE, WHICH MAKES THIS HOME AN EVEN STRONGER INVESTMENT. A RARE OPPORTUNITY IN THIS COMMUNITY TO PURCHASE WITH THESE KEY IMPROVEMENTS ALREADY UNDERWAY! Welcome to Resort-Style Living in Kings Point, Sun City Center’s Premier 55+ Gated Florida Style Community! This desirable Cypress III floor plan offers 2 Bedrooms, 2 Full Bathrooms, a Bright Sunroom, a Large Florida Room, Stainless Kitchen Appliances, and an inside Laundry Space for a washer and dryer, and a Covered-Carport, making it ideal for snowbirds, retirees, or active adults seeking low-maintenance Florida living. The home has been freshly painted inside and updated with new luxury vinyl plank flooring throughout, giving it a clean, modern look. The Golf Cart garage includes a full-Size Extra Refrigerator that conveys with the home. (perfect for extra beverages and entertaining). This home on Hawk Hurst is PET-FRIENDLY and offers maintenance free living, so you can spend more time enjoying the lifestyle that you came for. Amenities in Kings Point include: Community Pools, Pickle ball, Tennis and lawn bowling, a Veterans Theater with Live Entertainment, Bingo, Arts and Crafts, a Woodworking shop, Pottery and Stain Class studio, There are Dozens of social, hobby and car clubs and Multiple Dining Options available. Whether you’re looking for a seasonal retreat, a full time residence or an active retirement lifestyle, this home offers comfort, conveniences and endless opportunities. Welcome Home to Sun City Florida. (One or more photos have been virtually staged)

  47. 2009-05-16
    historical
  48. 2008-07-22
    listed $89,900
  49. 2007-04-07
    listed $119,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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 3/10 Moderate 3 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
$21,891
− Mortgage interest
−$7,276
− Property taxes
−$1,948
− Insurance
−$650
− Repairs & maintenance
−$1,751
− Management
−$1,751
− HOA
−$8,688
− Depreciation
−$3,779
Taxable loss
−$3,952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$949
After-tax cash flow
$-1,218/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $5,000–$15,000 screening

This well-maintained, move-in-ready condo in Sun City Center offers a good condition with minor cosmetic updates to enhance its curb appeal and value.

Value-add opportunities

  • Resale Paint exterior — Enhances curb appeal and value.
  • Resale Replace blinds — Improves natural light and aesthetics.
  • Both Update kitchen countertops — Modernizes the space and adds value.
  • Both Install new flooring in bathrooms — Enhances functionality and appearance.
  • Both Upgrade lighting fixtures — Improves ambiance and energy efficiency.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 35/100

Zoned Schools

Elementary Cypress Creek Elementary School F FL #1,491/2,144 Nat'l #19,354/41,679 Middle Shields Middle School F FL #486/571 Nat'l #9,545/14,009 High Lennard High School F FL #328/667 Nat'l #8,877/17,239

Schools (NCES district)

District
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL
B Composite livability gradescore 78/100

Livability — Sun City Center

Score
78/100
State rank
#178
US rank
#2736

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sun City Center, FL
County
Hillsborough County · 1,607,022 people
City population
35,362
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
35,362
Household income
$72,834
Rent vs Own
17.3% rent · 82.7% own
Severe rent burden
10% of renters

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 13% Two or more races 11% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 6% Cuban 2%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 10% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics

Price history

+15.9% since first listed
7 events — show timeline
  • 2026-05-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Listed $157,000 Stellar MLS as Distributed by MLS Grid
  • 2009-05-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-07-22 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2007-04-07 Listed $119,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…