CashFlowRE
Sign in Sign up
8427 Highpoint Blvd
B- Composite 66.69
Why this score? — see what drove the B- 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 +27.1/30.0
  • ARV discount +11.1/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.7/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

8427 Highpoint Blvd · High Point, FL 34613
2 bd · 2.0 ba · 1,324 sqft · Manufactured public records · 81 Days on market
Built 1982 4,356 sqft lot Est $163k · 8% under $40/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome to this beautifully maintained home in the highly sought-after 55+ community of High Point. This spacious 2-bedroom, 2-bath home features an open floor plan with a large living area and a formal dining space, perfect for everyday living or entertaining. The generously sized bedrooms offer plenty of closet space, and there's even a convenient built-in office area, ideal for staying organized or working from home. The guest bathroom includes a classic tub/shower combo, and the oversized utility room provides extra storage plus a golf cart garage. Roof was replaced in November 2021 for added peace of mind. High Point offers an active lifestyle with amenities like tennis, pickleball, golf, shuffleboard, a heated community pool, clubhouse, and more. Located just minutes from the Suncoast Parkway, near Oak Hill Hospital, and close to shopping, dining, and entertainment, this home truly has it all. Don't miss your chance to make it yours!

Key facts

  • Open floor plan
  • Golf cart garage
  • Close to shopping

Tags

OPEN FLOOR PLANBUILT-IN OFFICE AREAGOLF CART GARAGEHEATED COMMUNITY POOLCLOSE TO SHOPPING

Property features AI

Finance

  • Other: Total living area listed as 1,324 sq ft; Lot about 0.1 acre (approx. 0 to less than 1/4 acre)
  • Financial info: Lease restrictions apply
  • HOA & community: HOA named Highpoint with required monthly fee of $40 (association approval required); Senior community; Cats and dogs allowed

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Broadband/high‑speed internet available; Cable available; Electricity available
  • Home design: Residential manufactured home (double wide); Single-story; Faces northwest; Crawlspace foundation
  • Construction: Vinyl siding; Metal roof; Built as a manufactured double wide
  • Exterior features: Exterior lighting; Paved road access

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: No additional interior features listed
  • Laundry & utility: Dedicated laundry 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/2.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $425 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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-, schools F, amenities 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.
  • 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 36% 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 $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 5y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  7. 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.
  8. 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
1.17%
Cap rate
9.70%
Cash-on-cash
12.15%
DSCR
1.54
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$162,852
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8134 Baycrest Dr 0.18mi 2/2.0 1,284 (-3%) 2mo $158,000 $123 85
12160 Sara 0.21mi 3/2.0 (+1) 1,296 (-2%) 1mo $195,000 $150 80
8795 Highpoint Blvd 0.41mi 2/2.0 1,344 (+2%) 2mo $145,000 $108 77
12041 Fairway Ave 0.23mi 2/2.0 1,152 (-13%) 1mo $135,000 $117 66
9328 Highpoint Blvd 0.72mi 2/2.0 1,334 (+1%) 0mo $153,000 $115 65
7360 Nielson Ave 0.66mi 2/2.0 1,300 (-2%) 2mo $179,900 $138 64
7409 Eastern Circle Dr 0.74mi 2/2.0 1,296 (-2%) 0mo $163,000 $126 62
8060 Stockholm St 0.37mi 2/2.0 1,488 (+12%) 0mo $215,000 $144 62
8221 Highpoint Blvd 0.38mi 2/2.0 1,152 (-13%) 2mo $85,000 $74 59
8043 Little Tee Ln 0.40mi 2/2.0 1,152 (-13%) 2mo $112,400 $98 58
12306 Club House Rd 0.46mi 2/2.0 1,152 (-13%) 2mo $149,900 $130 55
12260 Hallmark Ave 0.55mi 2/2.0 1,152 (-13%) 1mo $105,000 $91 52

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
1.7%
Equity multiple
1.07×
Total profit
$2,761
Equity at exit
$22,365
10-year hold
IRR
11.3%
Equity multiple
1.89×
Total profit
$37,205
Equity at exit
$12,969

Cash invested: $42,000 (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
7.1×

Monthly cashflow live

Estimated rent
$1,757 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$73 /mo · $881/yr
Insurance
$62
HOA
$40
Vacancy / Maint / Mgmt
$369
Net cashflow
$425

Break-even live

Break-even rent $1,218
Max offer price $150,000
Occupancy floor 71%

Sensitivity live

Price -10% $510 -5% $468 +0% $425 +5% $383 +10% $340
Rent -10% $287 -5% $356 +0% $425 +5% $495 +10% $564
Rate -1.0pp $501 -0.5pp $463 base $425 +0.5pp $386 +1.0pp $347

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
$37,500
Closing costs
$4,500
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
12136 Fairway Ave Brooksville, FL 2.0 2.0 920 $1,650 $1.79 25d 1 0.07mi
7405 Western Circle Dr Brooksville, FL 2.0 2.0 1442 $1,500 $1.04 25d 1 0.79mi
7718 Rome Ln Brooksville, FL 3.0 2.0 1674 $2,200 $1.31 25d 1 1.07mi
13020 Sun Rd Brooksville, FL 2.0 2.0 1424 $1,700 $1.19 25d 1 1.35mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
pool

Listing history 47 events

  1. 2026-06-21
    days on market $150,000 Active 81 DOM
  2. 2026-06-18
    days on market $150,000 Active 78 DOM
  3. 2026-06-17
    days on market $150,000 Active 77 DOM
  4. 2026-06-16
    days on market $150,000 Active 76 DOM
  5. 2026-06-15
    days on market $150,000 Active 75 DOM
  6. 2026-06-13
    days on market $150,000 Active 73 DOM
  7. 2026-06-13
    pricedays on market $150,000 Active 72 DOM
  8. 2026-06-09
    days on market $160,000 Active 69 DOM
  9. 2026-06-08
    days on market $160,000 Active 68 DOM
  10. 2026-06-07
    days on market $160,000 Active 67 DOM
  11. 2026-06-04
    days on market $160,000 Active 64 DOM
  12. 2026-06-03
    days on market $160,000 Active 63 DOM
  13. 2026-06-02
    days on market $160,000 Active 62 DOM
  14. 2026-06-01
    days on market $160,000 Active 61 DOM
  15. 2026-05-31
    days on market $160,000 Active 60 DOM
  16. 2026-04-01
    listed $160,000 Active
    Show marketing remark (953 chars)

    Welcome to this beautifully maintained home in the highly sought-after 55+ community of High Point. This spacious 2-bedroom, 2-bath home features an open floor plan with a large living area and a formal dining space, perfect for everyday living or entertaining. The generously sized bedrooms offer plenty of closet space, and there's even a convenient built-in office area, ideal for staying organized or working from home. The guest bathroom includes a classic tub/shower combo, and the oversized utility room provides extra storage plus a golf cart garage. Roof was replaced in November 2021 for added peace of mind. High Point offers an active lifestyle with amenities like tennis, pickleball, golf, shuffleboard, a heated community pool, clubhouse, and more. Located just minutes from the Suncoast Parkway, near Oak Hill Hospital, and close to shopping, dining, and entertainment, this home truly has it all. Don't miss your chance to make it yours!

  17. 2026-04-01
    listed $160,000 Active 953-char remark
    Show marketing remark (953 chars)

    Welcome to this beautifully maintained home in the highly sought-after 55+ community of High Point. This spacious 2-bedroom, 2-bath home features an open floor plan with a large living area and a formal dining space, perfect for everyday living or entertaining. The generously sized bedrooms offer plenty of closet space, and there's even a convenient built-in office area, ideal for staying organized or working from home. The guest bathroom includes a classic tub/shower combo, and the oversized utility room provides extra storage plus a golf cart garage. Roof was replaced in November 2021 for added peace of mind. High Point offers an active lifestyle with amenities like tennis, pickleball, golf, shuffleboard, a heated community pool, clubhouse, and more. Located just minutes from the Suncoast Parkway, near Oak Hill Hospital, and close to shopping, dining, and entertainment, this home truly has it all. Don't miss your chance to make it yours!

  18. 2025-10-21
    historical
  19. 2025-10-02
    status Active
  20. 2025-10-02
    historical
  21. 2025-05-24
    price $149,999
  22. 2025-01-22
    listed $155,000 Active
  23. 2024-08-02
    historical
  24. 2024-08-02
    historical
  25. 2024-07-05
    listed $185,000 Active
  26. 2024-07-05
    listed $185,000 Active
  27. 2022-08-31
    soldstatus $160,000
  28. 2022-08-30
    soldstatus $160,000 Closed
  29. 2022-08-09
    status Pending
  30. 2022-08-04
    listed $164,900 Active
  31. 2022-05-10
    soldstatus $150,000
  32. 2022-05-05
    soldstatus $150,000 Closed
  33. 2022-05-05
    soldstatus $150,000
  34. 2022-05-05
    soldstatus $150,000 Closed
  35. 2022-04-02
    historical Active Under Contract - Accepting Back Up Offers
  36. 2022-04-02
    status Pending
  37. 2022-03-28
    listed $149,900 Active
  38. 2022-03-25
    listed $149,900 Active
  39. 2022-03-25
    listed $149,900
  40. 2021-03-24
    soldstatus $85,000
  41. 2021-03-19
    soldstatus $85,000
  42. 2021-03-19
    soldstatus $85,000
  43. 2021-02-08
    listed $84,900
  44. 2021-02-08
    listed $84,900
  45. 2013-07-30
    soldstatus $55,000
  46. 2001-06-01
    soldstatus $53,000
  47. 1997-07-02
    soldstatus $40,000

ⓘ 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
$881 · $73/mo
Projected year-2 tax
$1,245 · $104/mo
Expected delta
+$364/yr (+$30/mo · 41.3%)

ⓘ 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 9/10 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
$21,081
− Mortgage interest
−$8,402
− Property taxes
−$881
− Insurance
−$750
− Repairs & maintenance
−$1,686
− Management
−$1,686
− HOA
−$480
− Depreciation
−$4,364
Taxable income
$2,831
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$679
After-tax cash flow
$4,424/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

+300.0% since first listed
32 events — show timeline
  • 2026-04-01 Listed $160,000 HCAR
  • 2026-04-01 Listed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-10-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-05-24 Price Changed $149,999 Stellar MLS as Distributed by MLS Grid
  • 2025-01-22 Listed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-02 Listing Removed HCAR
  • 2024-07-05 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-05 Listed $185,000 HCAR
  • 2022-08-31 Sold (Public Records) $160,000 Public Records
  • 2022-08-30 Sold (MLS) $160,000 Stellar MLS as Distributed by MLS Grid
  • 2022-08-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-08-04 Listed $164,900 Stellar MLS as Distributed by MLS Grid
  • 2022-05-10 Sold (Public Records) $150,000 Public Records
  • 2022-05-05 Sold (MLS) $150,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-05 Sold (MLS) $150,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2022-05-05 Sold (MLS) $150,000 HCAR
  • 2022-04-02 Contingent HCAR
  • 2022-04-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-03-28 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2022-03-25 Listed $149,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2022-03-25 Listed $149,900 HCAR
  • 2021-03-24 Sold (Public Records) $85,000 Public Records
  • 2021-03-19 Sold (MLS) $85,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2021-03-19 Sold (MLS) $85,000 HCAR
  • 2021-02-08 Listed $84,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2021-02-08 Listed $84,900 HCAR
  • 2013-07-30 Sold (Public Records) $55,000 Public Records
  • 2001-06-01 Sold (Public Records) $53,000 Public Records
  • 1997-07-02 Sold (Public Records) $40,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $881 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…