6349 20th St · Zephyrhills North, FL
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 9/10 · 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 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Schools +4.3/10.0
- Livability +3.1/5.0
- Condition / age +2.5/5.0
- Rent growth +1.6/5.0
- Appreciation +0.0/10.0
$48,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
Key facts
- New roof
- 3,750 sq ft lot
- Built 1955
Tags
Property features AI
Finance
- Other: Furnished; Homestead exempt; Property type: Residential (Mobile Home); Zoning: RMH; Lot about 0.09 acres (approx. 50' x 75'); Living area about 644 square feet; Building area about 829 square feet
Exterior
- Utilities: Public water; Septic tank sewer; Electricity connected; Water connected
- Home design: Single-wide mobile home; One story; Facing east
- Construction: Metal siding; Other construction materials; Metal roof; Other roof materials; Other foundation
- Exterior features: Storage; Other exterior features; Paved public road access; Lot located in county
Interior
- Bedrooms: 2 bedrooms
- Flooring: Linoleum
- Bathrooms: 1 full bathroom
- Heating & cooling: Central heating (electric); Central air conditioning
- Interior features: Thermostat; Electric water heater
- Laundry & utility: Inside laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath manufactured listed at $48k.
Deal economics
- At list price, monthly cash flow is $625 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $48k).
- Recommended offer: $45k (6.0% below list) — sets the bar for market timing.
- Cap rate 21.9% vs local median 7.7% in Zephyrhills North — 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 61/100 on livability (#787 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools F, amenities F, commute 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.
- Market conditions: Rents falling (-3.6%/yr); 294 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $332 of loan paydown is wiped out by about $1k 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.
- At projected returns (-3.0% appreciation + 0.0% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 68 days — a 6% lower offer ($45k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts; this cycle's ask has dropped $12k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $37k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- 2.55% ✓
- Cap rate
- 21.91%
- Cash-on-cash
- 55.78%
- DSCR
- 3.48
- GRM
- 3.3
CMA / ARV
- ARV (on-the-fly)
- $25,920
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 39236 Recess Dr | 0.30mi | 1/1.0 | 268 (+12%) | 11mo | $29,000 | $108 | 58 |
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
- 50.6%
- Equity multiple
- 3.12×
- Total profit
- $28,447
- Equity at exit
- $7,157
- IRR
- 54.8%
- Equity multiple
- 5.63×
- Total profit
- $62,238
- Equity at exit
- $4,150
Cash invested: $13,440 (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
ZIP-level market 33542
- Home prices YoY
- -20.6%
- Rents YoY
- -3.6%
- Active inventory
- 294
- Price-to-rent
- 3.3×
Monthly cashflow live
- Estimated rent
- $1,225 high interval (Pro) →
- Mortgage (P&I)
- −$252
- Tax from tax record
- −$71 /mo · $852/yr
- Insurance
- −$20
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$257
- Net cashflow
- $625
Break-even live
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
- $12,000
- Closing costs
- $1,440
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 39029 Kirkland Dr Zephyrhills, FL | 1.0 | 1.0 | 500 | $950 | $1.90 | 24d | 1 | 0.08mi |
| 39132 County Rd Zephyrhills, FL | 2.0 | 2.0 | 864 | $1,500 | $1.74 | 24d | 1 | 0.16mi |
| 39132 County Road 54 #2184 Zephyrhills, FL | 2.0 | 2.0 | 864 | $1,500 | $1.74 | 24d | 1 | 0.16mi |
| 38748 Calumet Ave Zephyrhills, FL | 2.0 | 1.0 | 750 | $1,100 | $1.47 | 5d | 1 | 0.20mi |
| 38939 North Ave Unit 2 Zephyrhills, FL | 2.0 | 1.0 | 870 | $1,300 | $1.49 | 18d | 1 | 0.35mi |
| 38647 Rose Ln Zephyrhills, FL | 2.0 | 1.0 | 814 | $1,350 | $1.66 | 24d | 1 | 0.43mi |
| 38719 12th Ave Zephyrhills, FL | 2.0 | 1.5 | 1246 | $1,400 | $1.12 | 24d | 1 | 0.49mi |
| 38485 County Road 54 Zephyrhills, FL | 2.0 | 1.0 | 800 | $1,100 | $1.38 | 24d | 1 | 0.54mi |
| 6788 Basswood Cir Zephyrhills, FL | 2.0 | 2.0 | 1067 | $1,250 | $1.17 | 24d | 1 | 0.64mi |
| 6052 10th St Zephyrhills, FL | 2.0 | 1.0 | 644 | $1,200 | $1.86 | 24d | 1 | 0.65mi |
| 38942 9th Ave Zephyrhills, FL | 2.0 | 1.0 | 850 | $1,425 | $1.68 | 24d | 1 | 0.67mi |
| 5652 18th St Zephyrhills, FL | 2.0 | 1.0 | 976 | $1,200 | $1.23 | 24d | 1 | 0.68mi |
| 5647 20th St Zephyrhills, FL | 2.0 | 1.0 | 850 | $1,425 | $1.68 | 24d | 1 | 0.68mi |
| 38350 Ironwood Pl #5 Zephyrhills, FL | 2.0 | 2.0 | 1094 | $1,800 | $1.65 | 24d | 1 | 0.69mi |
| 38300 Henry Dr Zephyrhills, FL | 2.0 | 1.0 | 1152 | $1,650 | $1.43 | 5d | 1 | 0.69mi |
| 38706 Daughtery Rd Zephyrhills, FL | 1.0 | 1.0 | 445 | $974 | $2.19 | 17d | 2 | 0.73mi |
| 5542 20th St Unit 1234473P Zephyrhills, FL | 2.0 | 2.0 | 839 | $3,199 | $3.81 | 3d | 1 | 0.81mi |
| 5532 20th St Unit 1234470P Zephyrhills, FL | 2.0 | 2.0 | 839 | $7,185 | $8.56 | 2d | 1 | 0.81mi |
| 5611 12th St Zephyrhills, FL | 2.0 | 1.0 | — | $1,800 | — | 24d | 1 | 0.83mi |
| 5532 Jennie St Zephyrhills, FL | 2.0 | 2.0 | 862 | $1,100 | $1.28 | 13d | 1 | 0.88mi |
| 5600 Jennie St Zephyrhills, FL | 2.0 | 2.0 | 730 | $1,100 | $1.51 | 24d | 1 | 0.89mi |
| 5548 Annette St Zephyrhills, FL | 2.0 | 1.0 | 652 | $1,049 | $1.61 | 13d | 1 | 0.90mi |
| 5603 Eugene Dr Zephyrhills, FL | 2.0 | 1.0 | 652 | $1,049 | $1.61 | 13d | 1 | 0.92mi |
| 5552 Annette St Zephyrhills, FL | 2.0 | 1.0 | 652 | $1,049 | $1.61 | 24d | 1 | 0.94mi |
| 39041 Manor Dr Unit B Zephyrhills, FL | 1.0 | 1.0 | 450 | $1,000 | $2.22 | 24d | 1 | 1.01mi |
| 5426 8th St #1 Zephyrhills, FL | 1.0 | 1.0 | 432 | $1,150 | $2.66 | 24d | 1 | 1.07mi |
| 38010 14th Ave Apt 3 Zephyrhills, FL | 1.0 | 1.0 | 537 | $1,195 | $2.23 | 24d | 1 | 1.15mi |
| 5217 17th St Zephyrhills, FL | 1.0 | 1.0 | 540 | $1,050 | $1.94 | 24d | 1 | 1.15mi |
| 5441 6th St Zephyrhills, FL | 2.0 | 1.0 | 1014 | $1,650 | $1.63 | 24d | 1 | 1.19mi |
| 5206 7th St Zephyrhills, FL | 1.0 | 1.0 | 550 | $950 | $1.73 | 5d | 1 | 1.25mi |
| 5214 7th St Zephyrhills, FL | 1.0 | 1.0 | 550 | $1,100 | $2.00 | 17d | 1 | 1.26mi |
| 5214 7th St Zephyrhills, FL | 1.0 | 1.0 | 550 | $950 | $1.73 | 5d | 1 | 1.26mi |
| 38112 Townview Ave Zephyrhills, FL | 1.0 | 1.0 | 700 | $1,100 | $1.57 | 24d | 1 | 1.26mi |
| 5208 7th St Zephyrhills, FL | 1.0 | 1.0 | 550 | $950 | $1.73 | 5d | 1 | 1.26mi |
| 5611 1st St Zephyrhills, FL | 1.0 | 1.0 | 600 | $1,095 | $1.82 | 17d | 1 | 1.29mi |
| 37814 Daughtery Rd Zephyrhills, FL | 2.0 | 1.0 | 1070 | $1,395 | $1.30 | 5d | 1 | 1.31mi |
| 37812 15th Ave Zephyrhills, FL | 2.0 | 2.0 | 1000 | $1,850 | $1.85 | 24d | 1 | 1.31mi |
| 5150 6th St Zephyrhills, FL | 1.0 | 1.0 | 600 | $925 | $1.54 | 24d | 1 | 1.34mi |
| 5028 16th St Zephyrhills, FL | 2.0 | 2.0 | 1092 | $1,595 | $1.46 | 24d | 1 | 1.34mi |
| 39014 South Ave Zephyrhills, FL | 2.0 | 1.0 | 840 | $1,395 | $1.66 | 5d | 1 | 1.40mi |
Listing history 33 events
-
2026-06-09days on market $48,000 Active 68 DOM
-
2026-06-08days on market $48,000 Active 67 DOM
-
2026-06-07days on market $48,000 Active 66 DOM
-
2026-06-04days on market $48,000 Active 63 DOM
-
2026-06-03days on market $48,000 Active 62 DOM
-
2026-06-02days on market $48,000 Active 61 DOM
-
2026-06-01days on market $48,000 Active 60 DOM
-
2026-05-31days on market $48,000 Active 59 DOM
-
2026-05-04price $48,000
-
2026-04-02$60,000 Active
-
2025-12-23soldstatus $37,000 Closed 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-17status Pending 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-16price $49,500
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-16price $49,500 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-09price $49,900 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-09price $49,900
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-08status Active
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-08status Active 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-08status Pending 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-08status Pending
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-01price $50,000
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-12-01price $50,000 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-24price $51,000
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-24price $51,000 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-20$53,000 Active
-
2025-11-17price $53,000 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-10price $55,000 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-05price $57,100 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-05price $57,500 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-11-03price $57,000 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
2025-10-27$59,900 Active 398-char remark
Show marketing remark (398 chars)
Priced to sell. Older model mobile home. Lived-in as recently as September 2025. Central air/heat newer system. Own your own property for cheaper than rent. No HOA and no lot rent required. City water, septic. Just a few minutes drive to downtown Zephyrhills, Walmart supercenter, Publix, Lowes, and restaurants. Seller financing possible with minimum $20,000 down, 10% interest - but cash is king.
-
1994-12-27soldstatus $15,000
-
1994-02-08soldstatus $13,000
ⓘ 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
- $852 · $71/mo
- Projected year-2 tax
- $852 · $71/mo
- Expected delta
- $0/yr ($0/mo · -0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
- Wind 9/10 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
- $14,695
- − Mortgage interest
- −$2,689
- − Property taxes
- −$852
- − Insurance
- −$240
- − Repairs & maintenance
- −$1,176
- − Management
- −$1,176
- − Depreciation
- −$1,396
- Taxable income
- $7,167
- Est. tax owed @ 24.0%
- −$1,720
- After-tax cash flow
- $5,777/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
- 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 — Zephyrhills North
- Score
- 61/100
- State rank
- #787
- US rank
- #18026
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Pasco County · 524,098 people
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 23,612
- Household income
- $49,316
- Rent vs Own
- Severe rent burden
- 831.0
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 (76%)
- Race & ethnicity
- White 76% Hispanic / Latino 17% Two or more races 8% Black 4% Asian 1%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 10%
- Common ancestry
- Lithuanian 3% Romanian 2% Iranian 2%
- Foreign-born
- 5% · Canada, Jamaica
- Languages at home
- 86% English-only · Spanish 12% Other Indo-European 1% Russian/Polish/Slavic 1%
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
- ▼ -81.25%
- Current HPI
- 313.3993
- Rent YoY
- ▼ -3.56%
- 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
+269.2% since first listed25 events — show timeline
- 2026-05-04 Price Changed $48,000 Stellar MLS as Distributed by MLS Grid
- 2026-04-02 Listed $60,000 Stellar MLS as Distributed by MLS Grid
- 2025-12-23 Sold (MLS) $37,000 Stellar MLS as Distributed by MLS Grid
- 2025-12-17 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-12-16 Price Changed $49,500 Stellar MLS as Distributed by MLS Grid
- 2025-12-16 Price Changed $49,500 Stellar MLS as Distributed by MLS Grid
- 2025-12-09 Price Changed $49,900 Stellar MLS as Distributed by MLS Grid
- 2025-12-09 Price Changed $49,900 Stellar MLS as Distributed by MLS Grid
- 2025-12-08 Relisted — Stellar MLS as Distributed by MLS Grid
- 2025-12-08 Relisted — Stellar MLS as Distributed by MLS Grid
- 2025-12-08 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-12-08 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-12-01 Price Changed $50,000 Stellar MLS as Distributed by MLS Grid
- 2025-12-01 Price Changed $50,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-24 Price Changed $51,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-24 Price Changed $51,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-20 Listed $53,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-17 Price Changed $53,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-10 Price Changed $55,000 Stellar MLS as Distributed by MLS Grid
- 2025-11-05 Price Changed $57,100 Stellar MLS as Distributed by MLS Grid
- 2025-11-05 Price Changed $57,500 Stellar MLS as Distributed by MLS Grid
- 2025-11-03 Price Changed $57,000 Stellar MLS as Distributed by MLS Grid
- 2025-10-27 Listed $59,900 Stellar MLS as Distributed by MLS Grid
- 1994-12-27 Sold (Public Records) $15,000 Public Records
- 1994-02-08 Sold (Public Records) $13,000 Public Records
Property tax history
+4.7%/yrLatest (2025): $852 · +4.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…