Dundee Plan · Ruskin, FL 33570

$333,000

5 bd · 2.0 ba · 1,708 sqft · SingleFamily · 248 Days on market

Excellent condition

---

Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +8.0/30.0
• ARV discount +7.5/15.0
• Condition / age +5.0/5.0
• Livability +3.6/5.0
• Schools +3.1/10.0
• Rent growth +2.7/5.0
• 1% rule +2.5/10.0
• DSCR +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This single-story, all concrete block constructed 5-bedroom, 2-bathroom home features an open concept floorplan that optimizes living and entertaining space. The heart of the home is the expansive great room, seamlessly flowing into the adjacent dining room and kitchen, with direct access to the patio for indoor-outdoor living. The kitchen is fully equipped with stainless-steel appliances, including a refrigerator, built-in dishwasher, electric range, and microwave, plus a convenient pantry for storage. The primary suite, positioned at the back of the home for privacy, includes a generous walk-in closet and an en-suite bathroom with dual vanities. Two secondary bedrooms are clustered near the rear, with two sharing access to Bath 2 (featuring a tub/shower combo). Two additional bedrooms are located at the front of the home. A dedicated laundry room with included washer and dryer is tucked efficiently near the kitchen. The two-car garage enters via the foyer, providing easy access to the home's core. Pictures, photographs, colors, features, and sizes are for illustration purposes only and will vary from the homes as built. Home and community information including pricing, included features, terms, availability and amenities are subject to change and prior sale at any time without notice or obligation. CBC039052.

Key facts

• Expansive great room
• Convenient pantry
• 2 garage spots

Tags

• OPEN CONCEPT FLOORPLAN
• EXPANSIVE GREAT ROOM
• DIRECT ACCESS TO PATIO
• FULLY EQUIPPED KITCHEN
• STAINLESS STEEL APPLIANCES
• CONVENIENT PANTRY

🏗️ New construction. The $333,000 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $346,846.

What this means for you Summary

Snapshot

• This is a 5-bed/2.0-bath single-family listed at $333k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-352 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $296k (11.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (22.3% below list).
• Recommended offer: $259k (22.3% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 71/100 on livability (#392 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute B+; Watch: amenities F, health & safety 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: Ruskin Elementary School (math 30% / reading 23%, grade F, #2,009 of 2,144 statewide, top 94%, 781 students, 77% 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 31% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Hillsborough average; the district grade overstates school quality for this exact location.
• Market conditions: Rents flat; 703 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals lingering (median 30d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 43% of the median local income ($72k/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 $2k of loan paydown is wiped out by about $10k 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 248 days — a 12% lower offer ($293k) is reasonable based on typical stale-listing flexibility.

Recommended offer $258,823 (22.3% 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 248 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
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: 0.75% ✗
• Cap rate: 5.07%
• Cash-on-cash: -4.35%
• DSCR: 0.81
• GRM: 11.2

CMA / ARV

• ARV (median comp): $346,846
• List price: $333,000
• Delta: -3.99%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 8 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1473 Sourwood Dr	0.00mi	4/2.0 (-1)	1,828 (+7%)	7mo	$355,985	$195	77
1520 9th St SE	0.29mi	4/2.0 (-1)	1,580 (-8%)	2mo	$173,500	$110	68
1113 Humble Haven St	0.69mi	4/2.0 (-1)	1,612 (-6%)	0mo	$203,000	$126	53
1210 Casa Bonita Ave	0.83mi	4/2.0 (-1)	1,658 (-3%)	2mo	$80,100	$48	53
822 Will Scarlett Ave	0.43mi	4/2.0 (-1)	1,828 (+7%)	33mo	$367,990	$201	43
1420 Delano Trent St	1.49mi	4/2.0 (-1)	1,626 (-5%)	11mo	$299,990	$184	43
1811 Atlantic Dr	1.40mi	4/2.0 (-1)	1,584 (-7%)	24mo	$335,000	$211	28
1754 Fred Ives St	0.54mi	4/2.0 (-1)	1,935 (+13%)	36mo	$360,000	$186	28

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 · 0.9% rent growth · sell at horizon

5-year hold

• IRR: -26.0%
• Equity multiple: 0.14×
• Total profit: $-83,958
• Equity at exit: $51,716

10-year hold

• IRR: -31.3%
• Equity multiple: -0.27×
• Total profit: $-122,915
• Equity at exit: $29,989

Cash invested: $97,117 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 37 active · 30 under contract
• Months of supply: 74.0 mo (1%/mo absorbed)
• Median asking: $339,990 ($192/sqft)
• Median days on market: 48 d
• This list price: 46% of active listings are priced below it
• ARV vs active asking: +5.6% vs current asking $/sqft

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

ZIP-level market 33570

• Home prices YoY: -28.8%
• Rents YoY: 0.9%
• Active inventory: 703
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $2,588 high
• Mortgage (P&I): −$1,819
• Tax est. 1.5%: −$434 /mo · $5,203/yr
• Insurance: −$145
• HOA: −$0
• Vacancy / Maint / Mgmt: −$544
• Net cashflow: $-352

Break-even live

Break-even rent $3,034

Max offer price $295,872

Occupancy floor —

Sensitivity live

Price	-10% $-113	-5% $-232	+0% $-352	+5% $-472	+10% $-592
Rent	-10% $-557	-5% $-455	+0% $-352	+5% $-250	+10% $-148
Rate	-1.0pp $-178	-0.5pp $-264	base $-352	+0.5pp $-442	+1.0pp $-534

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: $86,711
• Closing costs: $10,405
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 24 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1251 9th St SE Ruskin, FL	3.0–4.0	2.0–2.5	1650	$3,289	$1.99	8d	1	0.37mi
1119 Windton Oak Dr Ruskin, FL	4.0	2.5	2041	$2,320	$1.14	26d	1	0.42mi
1105 Windton Oak Dr Ruskin, FL	4.0	2.5	2073	$2,399	$1.16	73d	1	0.43mi
801 Ace Outlaw Ave Ruskin, FL	4.0	2.0	1846	$2,575	$1.39	8d	1	0.47mi
908 Larwood Pine Dr Ruskin, FL	4.0	2.5	2164	$2,080	$0.96	8d	1	0.61mi
1906 Blue Stream St Ruskin, FL	4.0	2.0	1498	$2,100	$1.40	42d	1	0.68mi
1501 21st St SE Ruskin, FL	4.0	2.0	1618	$2,050	$1.27	39d	1	0.70mi
1107 Lauren Manor Loop Ruskin, FL	4.0	2.0	1866	$2,056	$1.10	42d	1	0.71mi
2025 Peaceful Palm St Ruskin, FL	4.0	2.0	1606	$2,600	$1.62	63d	1	0.76mi
1721 2nd St SE Ruskin, FL	4.0	1.5	1321	$1,813	$1.37	21d	1	0.96mi
1512 Orchard Park Cir Ruskin, FL	4.0	2.0	1148	$1,652	$1.44	12d	5	1.00mi
2306 Lawrence Hall St Ruskin, FL	4.0	2.0	1731	$2,100	$1.21	60d	1	1.00mi
2205 Roanoke Springs Dr Ruskin, FL	4.0	3.0	1790	$2,000	$1.12	73d	1	1.09mi
2222 Roanoke Springs Dr Ruskin, FL	4.0	3.0	1790	$2,250	$1.26	73d	1	1.12mi
2235 Colville Chase Dr Ruskin, FL	4.0	3.0	1936	$2,400	$1.24	73d	1	1.15mi
304 Cascade Bend Dr Ruskin, FL	4.0	2.0	1897	$2,950	$1.56	21d	1	1.34mi
1221 Barclay Wood Dr Ruskin, FL	4.0	2.0	2169	$2,260	$1.04	9d	1	1.35mi
1823 Atlantic Dr Ruskin, FL	4.0	3.0	1944	$1,500	$0.77	19d	1	1.37mi
2345 Roanoke Springs Dr Ruskin, FL	4.0	3.0	1801	$2,170	$1.20	30d	1	1.38mi
2345 Roanoke Springs Dr Ruskin, FL	4.0	3.0	1801	$2,170	$1.20	17d	1	1.38mi
727 Cristelle Jean Dr Ruskin, FL	4.0	2.0	1365	$1,955	$1.43	30d	1	1.44mi
1724 Broad Winged Hawk Dr Ruskin, FL	4.0	2.0	1817	$2,099	$1.16	13d	1	1.46mi
320 Blue Point Dr Ruskin, FL	4.0	2.0	1767	$2,110	$1.19	32d	1	1.46mi
1411 Delano Trent St Ruskin, FL	4.0	2.0	1342	$2,055	$1.53	21d	1	1.48mi

Listing history 50 events

1. 2026-08-08
   days on market $333,000 Active 248 DOM
2. 2026-08-07
   price $333,000 Active 246 DOM
3. 2026-08-06
   days on market $332,990 Active 246 DOM
4. 2026-08-05
   days on market $332,990 Active 245 DOM
5. 2026-08-04
   days on market $332,990 Active 244 DOM
6. 2026-08-03
   days on market $332,990 Active 243 DOM
7. 2026-07-31
   days on market $332,990 Active 240 DOM
8. 2026-07-30
   days on market $332,990 Active 238 DOM
9. 2026-07-28
   days on market $332,990 Active 237 DOM
10. 2026-07-26
    days on market $332,990 Active 235 DOM
11. 2026-07-24
    days on market $332,990 Active 233 DOM
12. 2026-07-23
    days on market $332,990 Active 232 DOM
13. 2026-07-22
    days on market $332,990 Active 231 DOM
14. 2026-07-21
    days on market $332,990 Active 230 DOM
15. 2026-07-20
    days on market $332,990 Active 229 DOM
16. 2026-07-18
    days on market $332,990 Active 226 DOM
17. 2026-07-16
    days on market $332,990 Active 225 DOM
18. 2026-07-15
    pricedays on market $332,990 Active 224 DOM
19. 2026-07-13
    days on market $337,990 Active 222 DOM
20. 2026-07-13
    days on market $337,990 Active 221 DOM
21. 2026-07-11
    days on market $337,990 Active 220 DOM
22. 2026-07-10
    days on market $337,990 Active 219 DOM
23. 2026-07-09
    days on market $337,990 Active 218 DOM
24. 2026-07-07
    days on market $337,990 Active 216 DOM
25. 2026-07-06
    days on market $337,990 Active 215 DOM
26. 2026-07-06
    days on market $337,990 Active 214 DOM
27. 2026-07-04
    days on market $337,990 Active 212 DOM
28. 2026-07-02
    days on market $337,990 Active 211 DOM
29. 2026-07-01
    days on market $337,990 Active 210 DOM
30. 2026-06-30
    days on market $337,990 Active 209 DOM
31. 2026-06-29
    days on market $337,990 Active 208 DOM
32. 2026-06-28
    days on market $337,990 Active 207 DOM
33. 2026-06-27
    days on market $337,990 Active 206 DOM
34. 2026-06-26
    days on market $337,990 Active 205 DOM
35. 2026-06-24
    days on market $337,990 Active 203 DOM
36. 2026-06-22
    days on market $337,990 Active 201 DOM
37. 2026-06-21
    days on market $337,990 Active 200 DOM
38. 2026-06-18
    days on market $337,990 Active 197 DOM
39. 2026-06-17
    days on market $337,990 Active 196 DOM
40. 2026-06-16
    days on market $337,990 Active 195 DOM
41. 2026-06-15
    days on market $337,990 Active 194 DOM
42. 2026-06-13
    days on market $337,990 Active 192 DOM
43. 2026-06-13
    days on market $337,990 Active 191 DOM
44. 2026-06-09
    days on market $337,990 Active 188 DOM
45. 2026-06-08
    days on market $337,990 Active 187 DOM
46. 2026-06-07
    days on market $337,990 Active 186 DOM
47. 2026-06-04
    days on market $337,990 Active 183 DOM
48. 2026-06-03
    days on market $337,990 Active 182 DOM
49. 2026-06-02
    days on market $337,990 Active 181 DOM
50. 2026-06-01
    days on market $337,990 Active 180 DOM

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

Taxation est. · year 1

• Rental income: $31,059
• − Mortgage interest: −$19,429
• − Property taxes: −$5,203
• − Insurance: −$1,734
• − Repairs & maintenance: −$2,485
• − Management: −$2,485
• − Depreciation: −$10,090
• Taxable loss: −$10,366
• Est. tax savings @ 24.0%: +$2,488
• After-tax cash flow: $-1,739/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 · 4 photos

Excellent 100/100 None rehab

This single-story home is in excellent condition with no visible repairs or maintenance needed. It offers a modern floor plan, well-maintained exterior, and a fresh paint job, making it an attractive option for both resale and rental markets.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value. ↑
• Resale Kitchen appliances maintenance — Modern appliances are a selling point for potential buyers. ↑
• Both Window treatments — Window treatments can improve energy efficiency and add to the home's curb appeal. ↑
• Resale Flooring maintenance — Clean and well-maintained flooring is a selling point for potential buyers. ↑

F Composite school gradezoned avg 31/100

Zoned Schools

Elementary Ruskin Elementary School F FL #2,009/2,144 Nat'l #29,439/41,679 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 71/100

Livability — Ruskin

• Score: 71/100
• State rank: #392
• US rank: #6879

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Ruskin, FL
• County: Hillsborough County · 1,607,022 people
• City population: 33,319
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 33,319
• Household income: $72,172
• Rent vs Own: 23.0% rent · 77.0% own
• Severe rent burden: 15% 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: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: White 40% Hispanic / Latino 32% Black 23% Two or more races 13% Asian 2%
• Hispanic origin (detail): Mexican 16% Puerto Rican 6% Cuban 1% Dominican 4%
• Common ancestry: Italian 2% Romanian 2% Hispanic 2%
• Foreign-born: 13% · Canada, Jamaica
• Languages at home: 72% English-only · Spanish 23% French/Haitian/Cajun 2%

---

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: —

Market trends

• HPI YoY: ▼ -112.10%
• Current HPI: 277.8257
• Rent YoY: ▲ 0.90%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+0.3% since first listed

2 events — show timeline

• 2026-03-31 Price Changed $337,990 Zillow
• 2025-12-03 Listed $336,990 Zillow