CashFlowRE
Sign in Sign up
7366 First Loop Ave
D+ Composite 45.29
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 +21.3/30.0
  • DSCR +6.8/10.0
  • 1% rule +4.8/10.0
  • 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

$155,000

7366 First Loop Ave · High Point, FL 34613
2 bd · 1.0 ba · 768 sqft · Manufactured public records · 69 Days on market
Built 1972 6,000 sqft lot Est $127k · 22% over $46/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Motivated seller offering a Meticulously kept 2/1.5 home located in the desirable High Point 55+ Golf community. Situated on the ''right side'' and/or ''hospital side'' of the community with quick easy access in and out of the front entrance. Pride in ownership can be seen throughout this property. ''Tie Down Program Certified'' MH with covered porch, 2 lanai's & 2 driveways make for a perfect move in ready find. Featuring double pane windows, laminate flooring, new refrigerator, newer appliance, inside laundry room, extra room to be used as 3rd guest bedroom and plenty of storage. Highpoint offers an active lifestyle with golf, community pool, clubhouse for social events and so much more in a friendly community where you will love to live. Literally minutes away from shopping, hospitals, restaurants, airports and every convenience you can think of. Enjoy low maintenance Florida living in an ideal location. Come and see this today!! * * All information deemed reliable but not guaranteed * *

Key facts

  • 6,000 sq ft lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Unfurnished
  • Financial info: Total monthly fees $46; total annual fees $552
  • HOA & community: Has HOA (monthly fee $46) — association approval required; Association amenities: Clubhouse, Golf Course, Maintenance, Pickleball courts, Pool, Recreation facilities, Shuffleboard, Tennis courts; Community features: Buyer approval required, Clubhouse, Deed restrictions, Golf carts allowed, Golf, Pool, Tennis courts; Senior community; Pets allowed (dogs OK with size limit)

Exterior

  • Parking: Driveway; Carport (1 space)
  • Utilities: Public water (connected); Public sewer; Electricity connected
  • Home design: Residential mobile home (double wide); One story; Faces west; Entry level: One
  • Construction: Metal siding; Metal roof; Crawlspace foundation; Built as a double wide mobile home
  • Exterior features: Porch with side porch; Sprinkler (metered); Cleared, landscaped yard; On golf course; Paved driveway and paved road access; Public maintained road

Interior

  • Kitchen: Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Linoleum
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Central heating (electric); Central air; Wall/window unit(s)
  • Interior features: Ceiling fans; Solid wood cabinets; Window treatments; Double pane windows
  • Laundry & utility: Washer; Dryer; Inside utility / laundry room; Bonus room; Florida room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $227 ($3k/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 $152k (2.1% below list).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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: 691 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 31% 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 $5k of value loss. Plan a longer hold.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 9y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $64k; list at $155k implies a 142% 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; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
0.98%
Cap rate
8.05%
Cash-on-cash
6.27%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$127,488
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7540 Western Circle Dr 0.32mi 2/1.0 768 (0%) 13mo $130,000 $169 74
7538 Fairlane Ave 0.23mi 2/1.0 720 (-6%) 8mo $112,000 $156 72
7526 Highpoint Blvd 0.30mi 2/2.0 768 (0%) 14mo $122,000 $159 70
8114 Western Circle Dr 0.57mi 2/1.0 784 (+2%) 13mo $130,000 $166 59
7252 Fairlane Ave 0.29mi 2/2.0 696 (-9%) 14mo $113,000 $162 55
7174 Fairlane Ave 0.39mi 2/2.0 660 (-14%) 12mo $120,000 $182 45

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
-6.7%
Equity multiple
0.75×
Total profit
$-10,704
Equity at exit
$23,111
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$9,134
Equity at exit
$13,402

Cash invested: $43,400 (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
691
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,518 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$49 /mo · $589/yr
Insurance
$65
HOA
$46
Vacancy / Maint / Mgmt
$319
Net cashflow
$227

Break-even live

Break-even rent $1,231
Max offer price $155,000
Occupancy floor 80%

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
$38,750
Closing costs
$4,650
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
7513 Highpoint Blvd Brooksville, FL 2.0 1.0 672 $1,150 $1.71 24d 1 0.30mi
12103 Fairway Ave Brooksville, FL 2.0 2.0 864 $1,725 $2.00 1d 1 0.89mi
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 24d 1 0.89mi
7402 Eastern Circle Dr Brooksville, FL 2.0 1.0 720 $1,200 $1.67 24d 1 0.94mi

HOA detail

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

Listing history 50 events

  1. 2026-06-18
    days on market $155,000 Active 69 DOM
  2. 2026-06-17
    days on market $155,000 Active 68 DOM
  3. 2026-06-16
    days on market $155,000 Active 67 DOM
  4. 2026-06-15
    days on market $155,000 Active 66 DOM
  5. 2026-06-13
    days on market $155,000 Active 64 DOM
  6. 2026-06-13
    days on market $155,000 Active 63 DOM
  7. 2026-06-09
    days on market $155,000 Active 60 DOM
  8. 2026-06-08
    days on market $155,000 Active 59 DOM
  9. 2026-06-07
    days on market $155,000 Active 58 DOM
  10. 2026-06-04
    days on market $155,000 Active 55 DOM
  11. 2026-06-03
    days on market $155,000 Active 54 DOM
  12. 2026-06-02
    days on market $155,000 Active 53 DOM
  13. 2026-06-01
    days on market $155,000 Active 52 DOM
  14. 2026-05-31
    days on market $155,000 Active 51 DOM
  15. 2026-05-05
    price $155,000 1014-char remark
    Show marketing remark (1014 chars)

    Motivated seller offering a Meticulously kept 2/1.5 home located in the desirable High Point 55+ Golf community. Situated on the ''right side'' and/or ''hospital side'' of the community with quick easy access in and out of the front entrance. Pride in ownership can be seen throughout this property. ''Tie Down Program Certified'' MH with covered porch, 2 lanai's & 2 driveways make for a perfect move in ready find. Featuring double pane windows, laminate flooring, new refrigerator, newer appliance, inside laundry room, extra room to be used as 3rd guest bedroom and plenty of storage. Highpoint offers an active lifestyle with golf, community pool, clubhouse for social events and so much more in a friendly community where you will love to live. Literally minutes away from shopping, hospitals, restaurants, airports and every convenience you can think of. Enjoy low maintenance Florida living in an ideal location. Come and see this today!! * * All information deemed reliable but not guaranteed * *

  16. 2026-05-01
    price $155,000
  17. 2026-04-28
    listed $165,000 Active 1014-char remark
    Show marketing remark (1014 chars)

    Motivated seller offering a Meticulously kept 2/1.5 home located in the desirable High Point 55+ Golf community. Situated on the ''right side'' and/or ''hospital side'' of the community with quick easy access in and out of the front entrance. Pride in ownership can be seen throughout this property. ''Tie Down Program Certified'' MH with covered porch, 2 lanai's & 2 driveways make for a perfect move in ready find. Featuring double pane windows, laminate flooring, new refrigerator, newer appliance, inside laundry room, extra room to be used as 3rd guest bedroom and plenty of storage. Highpoint offers an active lifestyle with golf, community pool, clubhouse for social events and so much more in a friendly community where you will love to live. Literally minutes away from shopping, hospitals, restaurants, airports and every convenience you can think of. Enjoy low maintenance Florida living in an ideal location. Come and see this today!! * * All information deemed reliable but not guaranteed * *

  18. 2026-04-10
    listed $165,000 Active
  19. 2026-04-06
    historical
  20. 2026-01-14
    price $169,875
  21. 2026-01-14
    status Active
  22. 2026-01-11
    price $169,875
  23. 2026-01-07
    status Active
  24. 2025-12-29
    historical
  25. 2025-12-28
    historical
  26. 2025-12-28
    historical
  27. 2025-10-07
    historical $1,450
  28. 2025-10-05
    listed $1,450
  29. 2025-10-04
    historical $1,450
  30. 2025-10-02
    price $174,495
  31. 2025-10-02
    price $174,495
  32. 2025-08-13
    price $1,450
  33. 2025-08-12
    price $179,500
  34. 2025-08-12
    price $179,500
  35. 2025-07-30
    listed $1,500
  36. 2025-07-18
    historical $1,500
  37. 2025-07-13
    listed $1,500
  38. 2025-06-22
    price $182,900
  39. 2025-06-22
    price $182,900
  40. 2025-05-08
    listed $189,500 Active
  41. 2025-05-06
    listed $189,500 Active
  42. 2017-08-04
    soldstatus $64,000
  43. 2017-07-13
    soldstatus $64,000
  44. 2017-07-13
    soldstatus $64,000
  45. 2017-07-13
    soldstatus $64,000
  46. 2017-05-03
    listed $68,900
  47. 2017-05-03
    listed $68,900
  48. 2017-05-03
    listed $68,900
  49. 2002-01-16
    soldstatus $44,900
  50. 1995-02-22
    soldstatus $23,000

ⓘ 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
$589 · $49/mo
Projected year-2 tax
$1,286 · $107/mo
Expected delta
+$698/yr (+$58/mo · 118.4%)

ⓘ 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 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 23 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
$18,219
− Mortgage interest
−$8,682
− Property taxes
−$589
− Insurance
−$775
− Repairs & maintenance
−$1,457
− Management
−$1,457
− HOA
−$552
− Depreciation
−$4,509
Taxable income
$196
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$47
After-tax cash flow
$2,676/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

+573.9% since first listed
36 events — show timeline
  • 2026-05-05 Price Changed $155,000 HCAR
  • 2026-05-01 Price Changed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Listed $165,000 HCAR
  • 2026-04-10 Listed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $169,875 Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-11 Price Changed $169,875 HCAR
  • 2026-01-07 Relisted HCAR
  • 2025-12-29 Listing Removed HCAR
  • 2025-12-28 Listing Removed HCAR
  • 2025-12-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-07 Rental Removed $1,450 RENTALBEAST
  • 2025-10-05 Listed for Rent $1,450 RENTALBEAST
  • 2025-10-04 Rental Removed $1,450 RENTEC
  • 2025-10-02 Price Changed $174,495 HCAR
  • 2025-10-02 Price Changed $174,495 Stellar MLS as Distributed by MLS Grid
  • 2025-08-13 Price Changed $1,450 RENTEC
  • 2025-08-12 Price Changed $179,500 HCAR
  • 2025-08-12 Price Changed $179,500 Stellar MLS as Distributed by MLS Grid
  • 2025-07-30 Listed for Rent $1,500 RENTEC
  • 2025-07-18 Rental Removed $1,500 RENTEC
  • 2025-07-13 Listed for Rent $1,500 RENTEC
  • 2025-06-22 Price Changed $182,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-22 Price Changed $182,900 HCAR
  • 2025-05-08 Listed $189,500 Stellar MLS as Distributed by MLS Grid
  • 2025-05-06 Listed $189,500 HCAR
  • 2017-08-04 Sold (Public Records) $64,000 Public Records
  • 2017-07-13 Sold (MLS) $64,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2017-07-13 Sold (MLS) $64,000 Stellar MLS as Distributed by MLS Grid
  • 2017-07-13 Sold (MLS) $64,000 HCAR
  • 2017-05-03 Listed $68,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2017-05-03 Listed $68,900 Stellar MLS as Distributed by MLS Grid
  • 2017-05-03 Listed $68,900 HCAR
  • 2002-01-16 Sold (Public Records) $44,900 Public Records
  • 1995-02-22 Sold (Public Records) $23,000 Public Records

Property tax history

+13.8%/yr

Latest (2025): $589 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…