9022 Ramsgate Dr #9022 · New Port Richey, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 27 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +10.5/30.0
- Schools +5.8/10.0
- 1% rule +5.3/10.0
- Livability +4.1/5.0
- Condition / age +3.8/5.0
- DSCR +2.7/10.0
- Rent growth +1.3/5.0
- Appreciation +0.0/10.0
$174,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover the ease of Florida living in this charming and affordable villa-style home, perfectly situated in the vibrant 55+ community of Heritage Lakes. This 2-bedroom, 2-bathroom end-unit villa with a 1-car garage offers a simple, well-thought-out design that prioritizes convenience and functionality. Recent updates include a 2024 tankless water heater, 2023 refrigerator, and a suite of other appliances—all installed in 2022, including the range/oven, dishwasher, washer, dryer, roof, and A/C. From the moment you arrive, the shaded front entrance welcomes you into a peaceful, park-like setting. Inside, the home’s layout is designed for comfort and practicality, with spacious living and dining areas that seamlessly flow together. Natural light pours in through two large picture windows in the living room, creating a bright and airy atmosphere, while neutral tones and NEW Pergo Waterproof Laminate Wood Flooring provide a versatile backdrop for your personal touch. The galley-style kitchen is all about convenience, featuring solid surface quartz counters, ample cabinet space, and stainless steel appliances, including a French door refrigerator with a water dispenser and ice maker. A cozy dinette with a Tiffany-inspired pendant light and ceiling fan is the perfect spot to enjoy your morning coffee, and a pass-through to the dining room adds to the home’s easy flow. Plus, the direct garage access simplifies everyday tasks like unloading groceries. The primary bedroom iis bathed in neutral tones, with dual walk-in closets, and an ensuite bathroom with a step-in shower and built-in bench. The second bedroom and bathroom provide additional comfort and space for guests or hobbies, with thoughtful storage options throughout the home. The attached garage adds even more practicality, with a washer and dryer, built-in shelving, a ceiling fan, a screen door, and an electric opener. As an end-unit villa, this home offers extra privacy and a peaceful setting. But the true highlight is the prime location. Nestled in Trinity, this home is just minutes from medical facilities, shopping, dining, and golf, offering all the essentials close to home. And within Heritage Lakes, you’ll enjoy a vibrant community lifestyle with endless amenities, including a clubhouse, heated pool and spa, tennis, bocce, pickleball, shuffleboard, exercise classes, a billiard and pool room, a card room, a library, and a lively calendar of social events. The clubhouse and all these amenities are just a short stroll away, and there’s also plenty of additional guest parking here. Whether you're a year-round resident or a seasonal snowbird, this home offers the perfect blend of convenience, comfort, and community. If you’re seeking a low-maintenance home base or a lively community lifestyle, this villa combines the best of both worlds—a practical design in a highly desirable location.
Key facts
- Quartz countertops
- Epoxy flooring
- Built-in shelving
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $175k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-331 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $127k (27.4% below list).
- Meets the 1% rule at list price ($2k rent vs $175k).
- Recommended offer: $127k (27.4% below list) — sets the bar for cash-flow.
- Cap rate 4.0% vs local median 3.1% in New Port Richey — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 82/100 on livability (#67 in FL, #1,139 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, commute D, employment 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.
- Zoned schools: Longleaf Elementary School (math 69% / reading 73%, grade A-, #320 of 2,144 statewide, top 15%, 639 students, 40% FRL); River Ridge Middle School (math 53% / reading 49%, grade C, #237 of 571 statewide, top 43%, 1,107 students, 48% FRL) — zoned schools at 44% FRL track the district average.
- Market conditions: Rents falling (-4.7%/yr); 702 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals lingering (median 42d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
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.
- Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 37 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 4y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 32% 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.
Questions for the listing agent
- 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?
- It's been on market 37 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.07% ✓
- Cap rate
- 4.02%
- Cash-on-cash
- -8.12%
- DSCR
- 0.64
- GRM
- 7.8
CMA / ARV
- ARV (median comp)
- $219,818
- List price
- $174,900
- Delta
- -15.88%
- 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 |
|---|---|---|---|---|---|---|---|
| 4817 Grist Mill Cir #4817 | 0.21mi | 2/2.0 | 962 (-21%) | 0mo | $205,000 | $213 | 65 |
| 5120 Doefield Ln | 1.20mi | 2/2.0 | 1,237 (+2%) | 0mo | $255,000 | $206 | 62 |
| 4701 Wallingford Ct #4701 | 0.44mi | 2/2.0 | 1,364 (+12%) | 1mo | $190,000 | $139 | 58 |
| 9427 Cape Charles Ave | 0.38mi | 2/2.0 | 1,016 (-16%) | 1mo | $190,000 | $187 | 56 |
| 3454 Niblick Ct | 1.28mi | 2/2.0 | 1,322 (+9%) | 0mo | $238,000 | $180 | 50 |
| 4039 LA Pasida Ln | 0.71mi | 2/2.0 | 972 (-20%) | 0mo | $155,000 | $159 | 42 |
| 4575 Whitton Way #1126 | 1.48mi | 2/2.0 | 1,025 (-16%) | 0mo | $150,000 | $146 | 40 |
| 9609 Brassie Ct | 1.10mi | 2/2.0 | 956 (-21%) | 1mo | $156,000 | $163 | 39 |
| 4242 Riverwood Dr | 0.69mi | 3/2.0 (+1) | 1,487 (+22%) | 0mo | $325,000 | $219 | 38 |
| 7802 Hardwick Dr #1116 | 1.43mi | 2/1.0 | 925 (-24%) | 0mo | $124,000 | $134 | 36 |
| 7828 Hardwick Dr #916 | 1.38mi | 2/1.0 | 925 (-24%) | 1mo | $135,000 | $146 | 35 |
| 8220 Tarsier Ave | 0.80mi | 3/2.0 (+1) | 1,476 (+22%) | 1mo | $395,000 | $268 | 34 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -36.0%
- Equity multiple
- -0.11×
- Total profit
- $-54,532
- Equity at exit
- $26,078
- IRR
- -89.4%
- Equity multiple
- -0.92×
- Total profit
- $-94,223
- Equity at exit
- $15,122
Cash invested: $48,972 (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
Active competition Active MLS
- For sale now
- 2 active · 2 under contract
- Median asking
- $174,700 ($148/sqft)
- Median days on market
- 101 d
- This list price
- 50% of active listings are priced below it
- ARV vs active asking
- +22.5% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 34655
- Home prices YoY
- -22.9%
- Rents YoY
- -4.7%
- Active inventory
- 702
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $1,869 high interval (Pro) →
- Mortgage (P&I)
- −$917
- Tax est. 1.5%
- −$219 /mo · $2,624/yr
- Insurance
- −$73
- HOA
- −$599
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$392
- Net cashflow
- $-331
Break-even live
Sensitivity live
| Price | -10% $-211 | -5% $-271 | +0% $-331 | +5% $-392 | +10% $-452 |
|---|---|---|---|---|---|
| Rent | -10% $-479 | -5% $-405 | +0% $-331 | +5% $-258 | +10% $-184 |
| Rate | -1.0pp $-243 | -0.5pp $-287 | base $-331 | +0.5pp $-377 | +1.0pp $-423 |
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
- $43,725
- Closing costs
- $5,247
- Club membership (one-time)
- —
- 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 36 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 9026 Severn Ln New Port Richey, FL | 2.0 | 2.0 | 1476 | $1,800 | $1.22 | 52d | 1 | 0.04mi |
| 9026 Severn Ln New Port Richey, FL | 2.0 | 2.0 | 1476 | $1,875 | $1.27 | 21d | 1 | 0.04mi |
| 5223 Hunters Ridge Dr New Port Richey, FL | 2.0 | 2.0 | 1231 | $2,000 | $1.62 | 30d | 5 | 0.48mi |
| 4638 Sheffield Dr New Port Richey, FL | 2.0 | 2.0 | 1261 | $2,200 | $1.74 | 9d | 1 | 0.48mi |
| 9221 Estrada Pl New Port Richey, FL | 2.0 | 2.0 | 1000 | $1,695 | $1.70 | 42d | 1 | 0.56mi |
| 4147 La Pasida Ln New Port Richey, FL | 2.0 | 2.0 | 1149 | $1,800 | $1.57 | 54d | 1 | 0.59mi |
| 4105 La Pasida Ln New Port Richey, FL | 2.0 | 2.0 | 972 | $1,750 | $1.80 | 73d | 1 | 0.66mi |
| 9400 Alta Sol Way New Port Richey, FL | 2.0 | 2.0 | 1177 | $1,749 | $1.49 | 31d | 1 | 0.67mi |
| 4454 Whitetail Ln New Port Richey, FL | 2.0 | 1.0 | 768 | $1,725 | $2.25 | 39d | 1 | 0.71mi |
| 4031 Vista Verde Dr New Port Richey, FL | 1.0–2.0 | 1.0–2.0 | 825 | $1,648 | $2.00 | 7d | 6 | 0.72mi |
| 8403 Yearling Ln New Port Richey, FL | 3.0 | 2.0 | 1277 | $2,035 | $1.59 | 33d | 1 | 0.74mi |
| 3952 Elvira Ct New Port Richey, FL | 2.0 | 2.0 | 957 | $1,400 | $1.46 | 7d | 1 | 0.77mi |
| 4420 Sawgrass Blvd New Port Richey, FL | 3.0 | 2.0 | 1400 | $2,300 | $1.64 | 73d | 1 | 0.78mi |
| 4212 Gray Squirrel Ln New Port Richey, FL | 2.0 | 2.0 | 1135 | $2,000 | $1.76 | 37d | 1 | 0.82mi |
| 8563 Pilgrim Ct New Port Richey, FL | 2.0 | 1.5 | 1236 | $1,400 | $1.13 | 54d | 1 | 0.82mi |
| 9110 Via Recreo New Port Richey, FL | 2.0 | 2.0 | 891 | $1,550 | $1.74 | 54d | 1 | 0.82mi |
| 8559 Pilgrim Ct New Port Richey, FL | 2.0 | 1.5 | 1236 | $1,350 | $1.09 | 26d | 1 | 0.82mi |
| 8930 Lazy River Loop New Port Richey, FL | 1.0–3.0 | 1.0–2.0 | 1018 | $1,627 | $1.60 | 9d | 12 | 0.85mi |
| 4347 Otter Way New Port Richey, FL | 3.0 | 2.0 | 1344 | $1,650 | $1.23 | 18d | 1 | 0.88mi |
| 8135 Brown Pelican Ave New Port Richey, FL | 2.0 | 2.0 | 1089 | $2,000 | $1.84 | 54d | 1 | 0.94mi |
| 8120 Blue Finch Way New Port Richey, FL | 3.0 | 2.0 | 1448 | $2,275 | $1.57 | 9d | 1 | 0.96mi |
| 8107 Blue Finch Way New Port Richey, FL | 3.0 | 2.0 | 1320 | $1,975 | $1.50 | 73d | 1 | 0.98mi |
| 8101 Brown Pelican Ave New Port Richey, FL | 3.0 | 2.0 | 1303 | $1,925 | $1.48 | 13d | 1 | 1.00mi |
| 9609 Midiron Ct #1 New Port Richey, FL | 2.0 | 1.0 | 858 | $2,200 | $2.56 | 7d | 1 | 1.06mi |
| 3832 Teeside Dr Unit 1 New Port Richey, FL | 2.0 | 2.0 | 1034 | $1,495 | $1.45 | 54d | 1 | 1.13mi |
| 3832 Teeside Dr Unit 4 New Port Richey, FL | 2.0 | 2.0 | 956 | $1,495 | $1.56 | 59d | 1 | 1.13mi |
| 3819 Teeside Dr New Port Richey, FL | 2.0 | 2.0 | 956 | $1,750 | $1.83 | 26d | 1 | 1.14mi |
| 3683 Trophy Blvd New Port Richey, FL | 2.0 | 2.0 | 923 | $1,650 | $1.79 | 54d | 1 | 1.15mi |
| 4851 Mill Run Dr New Port Richey, FL | 3.0 | 2.0 | 1456 | $2,185 | $1.50 | 64d | 1 | 1.23mi |
| 3668 Trophy Blvd New Port Richey, FL | 2.0 | 2.0 | 923 | $2,000 | $2.17 | 73d | 1 | 1.23mi |
| 5101 Glenhurst Ln New Port Richey, FL | 3.0 | 2.0 | 1419 | $2,310 | $1.63 | 54d | 1 | 1.28mi |
| 7910 Hardwick Dr #713 New Port Richey, FL | 2.0 | 1.0 | 925 | $1,595 | $1.72 | 54d | 1 | 1.35mi |
| 3554 Teeside Dr New Port Richey, FL | 2.0 | 2.0 | 1148 | $1,895 | $1.65 | 30d | 1 | 1.37mi |
| 3516 Teeside Dr New Port Richey, FL | 2.0 | 2.0 | 1288 | $1,850 | $1.44 | 13d | 1 | 1.39mi |
| 7828 Hardwick Dr #927 New Port Richey, FL | 2.0 | 2.0 | 1025 | $1,650 | $1.61 | 54d | 1 | 1.40mi |
| 7704 Riverdale Dr New Port Richey, FL | 3.0 | 2.0 | 1320 | $1,716 | $1.30 | 42d | 1 | 1.42mi |
Property features AI
Finance
- Other
- Unit unfurnishedLot size approximately 0.67 acre
- Financial info
- Total monthly fees $599 (includes condo fee and other association fees)Total annual fees $7,188Lease restrictions apply
- HOA & community
- Monthly condo fee $525HOA dues include cable TV, internet, pool, clubhouse, fitness center, tennis courts, maintenance (structure & grounds), management, trash, recreational facilities, and escrow reservesAssociation approval requiredAssociation fees paid monthlyTom Conner - Sentry Management and Heritage Lakes AssociationPets allowed (cats and dogs) with maximum pet weight 15 lbsSenior communityDeed restrictions
Exterior
- Parking
- DrivewayGarage door openerAttached 1-car garage
- Utilities
- Public waterPublic sewerElectricity connectedSewer connectedWater connectedCable availablePhone available
- Home design
- CondominiumOne storyEntry on first floorWest-facing
- Construction
- Block and stucco constructionShingle roofSlab foundationBuilt as part of building number 9022
- Exterior features
- SidewalkIrrigation equipmentPrivate maintained asphalt road
Interior
- Kitchen
- MicrowaveRange hoodRefrigeratorEat-in kitchen layout
- Bedrooms
- 2 bedrooms (one-level unit)
- Flooring
- CarpetCeramic tileLaminate
- Bathrooms
- 2 full bathrooms
- Heating & cooling
- Central heatingCentral air
- Interior features
- Ceiling fansEat-in kitchenLiving room/dining room comboOpen floorplanThermostatWalk-in closetsWindow treatments
- Laundry & utility
- Washer hookupElectric dryer hookupLaundry area in garageElectric water heaterTankless water heater
HOA detail $599/mo · $7,188/yr condo
- Likely covers
- waterelectricpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 26 events
-
2026-08-08pricedays on market $174,900 Active 37 DOM
-
2026-08-06days on market $184,900 Active 35 DOM
-
2026-08-05days on market $184,900 Active 34 DOM
-
2026-08-04days on market $184,900 Active 33 DOM
-
2026-08-03days on market $184,900 Active 32 DOM
-
2026-07-31days on market $184,900 Active 29 DOM
-
2026-07-30days on market $184,900 Active 27 DOM
-
2026-07-28days on market $184,900 Active 26 DOM
-
2026-07-26days on market $184,900 Active 24 DOM
-
2026-07-24days on market $184,900 Active 22 DOM
-
2026-07-23days on market $184,900 Active 21 DOM
-
2026-07-22days on market $184,900 Active 20 DOM
-
2026-07-21days on market $184,900 Active 19 DOM
-
2026-07-20days on market $184,900 Active 18 DOM
-
2026-07-18days on market $184,900 Active 16 DOM
-
2026-07-18price $184,900 Active 15 DOM
-
2026-06-24days on market $195,000 Active 15 DOM
-
2026-06-22days on market $195,000 Active 13 DOM
-
2026-06-22days on market $195,000 Active 12 DOM
-
2026-06-18days on market $195,000 Active 9 DOM
-
2026-06-17days on market $195,000 Active 8 DOM
-
2026-06-16days on market $195,000 Active 7 DOM
-
2026-06-15days on market $195,000 Active 6 DOM
-
2026-06-13days on market $195,000 Active 4 DOM
-
2026-06-10remarks 699-char remark
-
2026-06-10$195,000 Active 1 DOM
ⓘ 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 (shaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥108°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 · 1 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
- $22,424
- − Mortgage interest
- −$9,797
- − Property taxes
- −$2,624
- − Insurance
- −$874
- − Repairs & maintenance
- −$1,794
- − Management
- −$1,794
- − HOA
- −$7,188
- − Depreciation
- −$5,088
- Taxable loss
- −$6,735
- Est. tax savings @ 24.0%
- +$1,616
- After-tax cash flow
- $-2,361/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
This well-maintained end-unit villa in Heritage Lakes offers a good condition with recent updates and a good curb appeal. Minor updates to interior walls and light fixtures would further enhance its value.
Value-add opportunities
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Replace light fixtures — Modern fixtures improve curb appeal and functionality ↑
- Resale Replace countertops — Quartz countertops are durable and aesthetically pleasing ↑
- Resale Replace flooring — Pergo waterproof laminate is durable but may need replacement ↑
ⓘ 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.
Zoned Schools
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 — New Port Richey
- Score
- 82/100
- State rank
- #67
- US rank
- #1139
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Pasco County · 570,045 people
- City population
- 137,708
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 49,964
- Household income
- $85,470
- Rent vs Own
- Severe rent burden
- 21% of renters
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 (83%)
- Race & ethnicity
- White 83% Hispanic / Latino 9% Two or more races 7% Asian 2% Black 2%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 2% Cuban 2%
- Common ancestry
- Romanian 4% Lithuanian 2% Slovak 2%
- Foreign-born
- 12% · Canada, Vietnam, Jamaica
- Languages at home
- 87% English-only · Spanish 6% Arabic 2% Other Indo-European 2%
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
- ▼ -82.58%
- Current HPI
- 278.3649
- Rent YoY
- ▼ -4.70%
- 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
+4.9% since first listed29 events — show timeline
- 2026-06-09 Listed $195,000 Stellar MLS as Distributed by MLS Grid
- 2025-08-14 Sold (MLS) $185,000 Stellar MLS as Distributed by MLS Grid
- 2025-06-27 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-05-13 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
- 2025-03-27 Price Changed $190,000 Stellar MLS as Distributed by MLS Grid
- 2025-02-10 Price Changed $195,000 Stellar MLS as Distributed by MLS Grid
- 2025-01-22 Price Changed $197,000 Stellar MLS as Distributed by MLS Grid
- 2024-12-15 Listed $200,000 Stellar MLS as Distributed by MLS Grid
- 2024-06-09 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2024-05-19 Price Changed $219,900 Stellar MLS as Distributed by MLS Grid
- 2024-05-10 Price Changed $224,900 Stellar MLS as Distributed by MLS Grid
- 2024-04-29 Price Changed $225,000 Stellar MLS as Distributed by MLS Grid
- 2024-04-19 Price Changed $227,500 Stellar MLS as Distributed by MLS Grid
- 2024-04-06 Price Changed $229,500 Stellar MLS as Distributed by MLS Grid
- 2024-03-14 Price Changed $229,900 Stellar MLS as Distributed by MLS Grid
- 2024-03-08 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
- 2024-02-22 Price Changed $250,000 Stellar MLS as Distributed by MLS Grid
- 2024-02-16 Price Changed $234,000 Stellar MLS as Distributed by MLS Grid
- 2024-01-28 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
- 2023-11-04 Price Changed $243,000 Stellar MLS as Distributed by MLS Grid
- 2023-10-09 Price Changed $243,500 Stellar MLS as Distributed by MLS Grid
- 2023-09-22 Price Changed $244,000 Stellar MLS as Distributed by MLS Grid
- 2023-09-12 Price Changed $244,500 Stellar MLS as Distributed by MLS Grid
- 2023-08-02 Price Changed $244,900 Stellar MLS as Distributed by MLS Grid
- 2023-07-10 Price Changed $249,900 Stellar MLS as Distributed by MLS Grid
- 2023-06-09 Listed $253,900 Stellar MLS as Distributed by MLS Grid
- 2022-06-02 Sold (MLS) $185,900 Stellar MLS as Distributed by MLS Grid
- 2022-04-20 Pending — Stellar MLS as Distributed by MLS Grid
- 2022-04-15 Listed $185,900 Stellar MLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…