CashFlowRE
Sign in Sign up
8164 Highpoint Blvd
D+ Composite 46.8
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 +22.2/30.0
  • DSCR +7.1/10.0
  • 1% rule +5.1/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$185,000

8164 Highpoint Blvd · High Point, FL 34613
3 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 153 Days on market
Built 1981 0.30 ac lot Est $124k · 50% over $46/mo HOA · 2% of rent

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

Listing remarks MLS

Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

Key facts

  • Golf course frontage
  • Oversized lot
  • Screened-in pool

Tags

SCREENED-IN POOLOVERSIZED LOTGLASS-ENCLOSED SIDE PORCHGOLF COURSE FRONTAGE

Property features AI

Finance

  • Other: Partially furnished; Paved road access; Lot approximately 0.33 acre (60 x 155)
  • Financial info: No lease restrictions indicated; Total monthly HOA fees $48 (total annual fees $576)
  • HOA & community: High Point Community HOA (monthly fee $48); HOA amenities: clubhouse, fitness center, gated community, golf course, pickleball courts, pool, racquetball, recreation facilities; Community features: clubhouse, golf carts allowed, golf, pool, racquetball, tennis courts; Senior community; Pets allowed with breed restrictions

Exterior

  • Parking: Carport with 2 spaces
  • Security: 24-hour guard included in HOA
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Phone available
  • Home design: Manufactured home (double wide); 1 story; South-facing; One-level entry
  • Construction: Metal siding; Vinyl siding; Membrane roof; Pillar/Post/Pier foundation; Built as a double wide manufactured home
  • Exterior features: Exterior lighting; 10 x 28 pool; In-ground pool; Above-ground spa; Private pool

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; 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 3-bed/2.0-bath manufactured listed at $185k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.8% in High Point — 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 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: 695 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 38% 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

  • It's been on market 153 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $185k implies a 1847% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.01%
Cap rate
8.25%
Cash-on-cash
6.98%
DSCR
1.31
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$123,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12075 Walshwood Ave 0.24mi 2/2.0 (-1) 1,104 (+4%) 0mo $107,084 $97 76
8221 Highpoint Blvd 0.09mi 2/2.0 (-1) 1,152 (+9%) 2mo $85,000 $74 74
7528 Western Circle Dr 0.36mi 2/2.0 (-1) 1,026 (-3%) 1mo $105,000 $102 73
12112 Sara St 0.32mi 2/2.0 (-1) 1,009 (-4%) 2mo $114,000 $113 71
12041 Fairway Ave 0.23mi 2/2.0 (-1) 1,152 (+9%) 1mo $135,000 $117 68
8043 Little Tee Ln 0.28mi 2/2.0 (-1) 1,152 (+9%) 2mo $112,400 $98 65
7444 Highpoint Blvd 0.50mi 2/2.0 (-1) 1,104 (+4%) 1mo $140,000 $127 63
12087 Club House Rd 0.47mi 2/2.0 (-1) 984 (-7%) 0mo $125,000 $127 61
12169 Club House Rd 0.48mi 2/2.0 (-1) 960 (-9%) 2mo $130,000 $135 56
7359 Highpoint 0.65mi 2/2.0 (-1) 984 (-7%) 2mo $135,000 $137 52
12306 Club House Rd 0.64mi 2/2.0 (-1) 1,152 (+9%) 2mo $149,900 $130 48
12260 Hallmark Ave 0.71mi 2/2.0 (-1) 1,152 (+9%) 1mo $105,000 $91 46

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
-5.6%
Equity multiple
0.79×
Total profit
$-10,835
Equity at exit
$27,584
10-year hold
IRR
4.0%
Equity multiple
1.29×
Total profit
$15,118
Equity at exit
$15,995

Cash invested: $51,800 (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
695
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,869 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$83 /mo · $990/yr
Insurance
$77
HOA
$46
Vacancy / Maint / Mgmt
$393
Net cashflow
$301

Break-even live

Break-even rent $1,488
Max offer price $185,000
Occupancy floor 79%

Sensitivity live

Price -10% $406 -5% $353 +0% $301 +5% $249 +10% $196
Rent -10% $153 -5% $227 +0% $301 +5% $375 +10% $449
Rate -1.0pp $394 -0.5pp $348 base $301 +0.5pp $253 +1.0pp $204

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
$46,250
Closing costs
$5,550
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12103 Fairway Ave Brooksville, FL 2.0 2.0 864 $1,725 $2.00 2d 1 0.32mi
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 25d 1 0.37mi
7405 Western Circle Dr Brooksville, FL 2.0 2.0 1442 $1,500 $1.04 25d 1 0.58mi
7402 Eastern Circle Dr Brooksville, FL 2.0 1.0 720 $1,200 $1.67 25d 1 1.01mi

HOA detail

Monthly dues
$46 · $552/yr
Likely covers
pool

Listing history 25 events

  1. 2026-06-21
    days on marketlisting id $185,000 Active 153 DOM
  2. 2026-06-18
    days on market $185,000 Active 150 DOM
  3. 2026-06-17
    days on market $185,000 Active 149 DOM
  4. 2026-06-16
    days on market $185,000 Active 148 DOM
  5. 2026-06-15
    days on market $185,000 Active 147 DOM
  6. 2026-06-13
    days on market $185,000 Active 145 DOM
  7. 2026-06-13
    days on market $185,000 Active 144 DOM
  8. 2026-06-09
    days on market $185,000 Active 141 DOM
  9. 2026-06-08
    days on market $185,000 Active 140 DOM
  10. 2026-06-07
    days on market $185,000 Active 139 DOM
  11. 2026-06-04
    days on market $185,000 Active 136 DOM
  12. 2026-06-03
    days on market $185,000 Active 135 DOM
  13. 2026-06-02
    days on market $185,000 Active 134 DOM
  14. 2026-06-01
    days on market $185,000 Active 133 DOM
  15. 2026-05-31
    days on market $185,000 Active 132 DOM
  16. 2026-04-03
    price $185,000 780-char remark
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  17. 2026-04-03
    price $185,000
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  18. 2026-03-19
    price $190,900
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  19. 2026-03-19
    price $190,900 780-char remark
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  20. 2026-01-19
    listed $195,900 Active 780-char remark
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  21. 2026-01-19
    listed $195,900 Active
    Show marketing remark (780 chars)

    Discover this High Point gem! This charming 2-bedroom, 2-bath golf course home is perfectly positioned just behind the green on the 13th hole of the High Point course. Relax and watch the action from your built-in, screened-in poolâ ''golf course living at its finest! Sitting on an oversized lot and a half, the property offers plenty of room to enjoy both indoor and outdoor living. Inside, the home is spacious yet cozy, with a warm, inviting feel throughout. The glass-enclosed side porch expands the living area, creating the perfect spot to unwind, while the generously sized bedrooms provide comfort and privacy. A pool and golf course frontage in High Point? Yes, please. Opportunities like this are rare. Schedule your private showing today and see it for yourself

  22. 2003-12-08
    soldstatus $9,500
  23. 2002-05-22
    soldstatus $65,000
  24. 2002-05-17
    soldstatus $65,000
  25. 2002-05-17
    listed $72,000

ⓘ 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
$990 · $83/mo
Projected year-2 tax
$1,536 · $128/mo
Expected delta
+$545/yr (+$45/mo · 55.1%)

ⓘ 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 10/10 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
$22,433
− Mortgage interest
−$10,363
− Property taxes
−$990
− Insurance
−$925
− Repairs & maintenance
−$1,795
− Management
−$1,795
− HOA
−$552
− Depreciation
−$5,382
Taxable income
$632
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$152
After-tax cash flow
$3,462/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

+184.6% since first listed
10 events — show timeline
  • 2026-04-03 Price Changed $185,000 HCAR
  • 2026-04-03 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-19 Price Changed $190,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-19 Price Changed $190,900 HCAR
  • 2026-01-19 Listed $195,900 HCAR
  • 2026-01-19 Listed $195,900 Stellar MLS as Distributed by MLS Grid
  • 2003-12-08 Sold (Public Records) $9,500 Public Records
  • 2002-05-22 Sold (Public Records) $65,000 Public Records
  • 2002-05-17 Listed $72,000 HCAR
  • 2002-05-17 Sold (MLS) $65,000 HCAR

Property tax history

+5.7%/yr

Latest (2025): $990 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…