CashFlowRE
Sign in Sign up
6349 20th St
B- Composite 68.97
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

6349 20th St · Zephyrhills North, FL 33542
1 bd · 1.0 ba · 240 sqft · Manufactured public records · 68 Days on market
Built 1955 3,750 sqft lot

🖨 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

NEAR DOWNTOWN ZEPHYRHILLSMINUTES TO STATE RD 54NEW ROOF

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

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 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.
Recommended offer $45,120 (6.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
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

5-year hold
IRR
50.6%
Equity multiple
3.12×
Total profit
$28,447
Equity at exit
$7,157
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $434
Max offer price $48,000
Occupancy floor 44%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-09
    days on market $48,000 Active 68 DOM
  2. 2026-06-08
    days on market $48,000 Active 67 DOM
  3. 2026-06-07
    days on market $48,000 Active 66 DOM
  4. 2026-06-04
    days on market $48,000 Active 63 DOM
  5. 2026-06-03
    days on market $48,000 Active 62 DOM
  6. 2026-06-02
    days on market $48,000 Active 61 DOM
  7. 2026-06-01
    days on market $48,000 Active 60 DOM
  8. 2026-05-31
    days on market $48,000 Active 59 DOM
  9. 2026-05-04
    price $48,000
  10. 2026-04-02
    listed $60,000 Active
  11. 2025-12-23
    soldstatus $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.

  12. 2025-12-17
    status 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.

  13. 2025-12-16
    price $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.

  14. 2025-12-16
    price $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.

  15. 2025-12-09
    price $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.

  16. 2025-12-09
    price $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.

  17. 2025-12-08
    status 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.

  18. 2025-12-08
    status 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.

  19. 2025-12-08
    status 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.

  20. 2025-12-08
    status 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.

  21. 2025-12-01
    price $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.

  22. 2025-12-01
    price $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.

  23. 2025-11-24
    price $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.

  24. 2025-11-24
    price $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.

  25. 2025-11-20
    listed $53,000 Active
  26. 2025-11-17
    price $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.

  27. 2025-11-10
    price $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.

  28. 2025-11-05
    price $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.

  29. 2025-11-05
    price $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.

  30. 2025-11-03
    price $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.

  31. 2025-10-27
    listed $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.

  32. 1994-12-27
    soldstatus $15,000
  33. 1994-02-08
    soldstatus $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
combined federal + state — saved on this device
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

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

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
27.5% rent · 72.5% 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

Price history

+269.2% since first listed
25 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%/yr

Latest (2025): $852 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…