CashFlowRE
Sign in Sign up
6659 W Park Dr
B+ Composite 77.68
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

6659 W Park Dr · Homosassa Springs, FL 34446
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 31 Days on market
Built 2000 0.38 ac lot Est $205k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

Key facts

  • Updated appliances
  • Half-acre lot
  • Split-floor plan

Tags

HALF-ACRE LOTSPLIT-FLOOR PLANUPDATED APPLIANCESPRIMARY SUITEENSUITE WITH DOUBLE VANITIESWHIRLPOOL TUB

Property features AI

Finance

  • Other: Property zoned RURMH; Lot about 0.38 acres (approx. 98 x 135); Flood insurance required
  • Financial info: No lease restrictions
  • HOA & community: No association

Exterior

  • Parking: No parking details provided
  • Security: Fire alarm; Smoke detectors
  • Utilities: Well water; Septic tank; Broadband/High-speed internet available; Electricity available
  • Home design: Manufactured home (double wide); Single-story; Faces southeast; Entry level: One
  • Construction: Frame construction; Other roof type; Crawlspace foundation; Built as manufactured home
  • Exterior features: Deck; Patio; Side porch; Rain gutters; Storage; Shed(s); Mature landscaping with trees

Interior

  • Kitchen: Dishwasher; Microwave; Range; Range hood; Refrigerator; Water purifier; Solid wood cabinets
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Living room / dining room combo; Solid wood cabinets; Split bedroom floorplan; Walk-in closets
  • Laundry & utility: Inside laundry; Electric water heater; Water softener

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 3-bed/2.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 5.9% in Homosassa Springs — 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 71/100 on livability (#391 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Homosassa Elementary School (math 62% / reading 47%, grade C, #892 of 2,144 statewide, top 44%, 411 students, 78% FRL); Lecanto High School (math 46% / reading 53%, grade D, #179 of 667 statewide, top 29%, 1,630 students, 46% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: 582 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% 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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.56%
Cap rate
13.75%
Cash-on-cash
26.64%
DSCR
2.19
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$204,768
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6542 W Akazian Ln 0.16mi 3/2.0 1,296 (0%) 7mo $176,500 $136 87
6891 S Spartan Ave 0.51mi 3/2.0 1,344 (+4%) 4mo $210,000 $156 67
6292 W Cardinal St 0.45mi 3/2.0 1,344 (+4%) 10mo $219,200 $163 65
6467 W Linden Dr 0.28mi 3/2.0 1,344 (+4%) 22mo $162,000 $121 62
6722 S Frankfurter Way 0.44mi 3/2.0 1,345 (+4%) 14mo $235,000 $175 61
6965 S Sorrell Ave 0.47mi 2/2.0 (-1) 1,344 (+4%) 15mo $80,000 $60 54
7049 S Sonata Ave 0.50mi 2/3.0 (-1) 1,396 (+8%) 7mo $221,000 $158 49
6237 S Gross Ave 0.61mi 3/2.0 1,488 (+15%) 7mo $245,000 $165 41
7230 S Sonata Ave 0.69mi 3/2.0 1,152 (-11%) 16mo $115,000 $100 36
7132 S Sesame Street Ter 0.62mi 2/2.0 (-1) 1,116 (-14%) 16mo $179,000 $160 30

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
$2,299
Equity at exit
$18,638
10-year hold
IRR
11.5%
Equity multiple
1.91×
Total profit
$31,688
Equity at exit
$10,808

Cash invested: $35,000 (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 34446

Home prices YoY
-10.4%
Active inventory
582
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,954 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$59 /mo · $710/yr
Insurance
$52
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$350

Break-even live

Break-even rent $1,511
Max offer price $125,000
Occupancy floor 77%

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
$31,250
Closing costs
$3,750
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
117 Golfview Dr Homosassa, FL 2.0 2.0 1507 $2,000 $1.33 21d 1 1.34mi
51 Golfview Ct Homosassa, FL 2.0 2.0 1553 $1,900 $1.22 21d 1 1.41mi
5900 S Oakridge Dr Homosassa, FL 2.0 2.0 1050 $1,575 $1.50 21d 1 1.48mi
5323 S Knobhill Ter Homosassa, FL 3.0 2.0 925 $1,400 $1.51 21d 1 1.49mi

Listing history 35 events

  1. 2026-06-09
    days on market $125,000 Active 31 DOM
  2. 2026-06-08
    days on market $125,000 Active 30 DOM
  3. 2026-06-07
    days on market $125,000 Active 29 DOM
  4. 2026-06-03
    days on market $125,000 Active 25 DOM
  5. 2026-06-02
    days on market $125,000 Active 24 DOM
  6. 2026-06-01
    days on market $125,000 Active 23 DOM
  7. 2026-05-31
    days on market $125,000 Active 22 DOM
  8. 2026-05-30
    days on market $125,000 Active 21 DOM
  9. 2026-05-09
    listed $125,000 Active
  10. 2026-01-06
    status Pending
  11. 2026-01-06
    historical
  12. 2025-11-20
    price $130,000
  13. 2025-10-16
    status Active
  14. 2025-10-16
    price $158,350
  15. 2025-08-07
    status Pending
  16. 2025-07-30
    status Active
  17. 2025-07-30
    price $100,000
  18. 2025-07-25
    status Pending
  19. 2025-06-27
    status Active
  20. 2025-06-27
    price $145,000
  21. 2025-06-05
    status Pending
  22. 2025-05-22
    price $155,000
  23. 2025-03-31
    status Active
  24. 2025-03-31
    price $175,000
  25. 2025-01-09
    historical
  26. 2024-09-20
    listed $180,000 Active
  27. 2024-05-20
    soldstatus $169,900
  28. 2024-05-17
    soldstatus $169,900 Closed 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  29. 2024-03-27
    status Pending 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  30. 2024-03-21
    status Active 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  31. 2024-03-20
    status Pending 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  32. 2024-03-03
    price $169,900 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  33. 2024-02-19
    listed $172,900 Active 527-char remark
    Show marketing remark (527 chars)

    Charming mobile home on a serene lot at 6659 W. Park Dr. , Homosassa, FL 34446. This well-maintained residence boasts comfort and convenience. Enjoy the tranquility of the surroundings and the convenience of nearby amenities. Ideal cozy living experience or a perfect getaway. Ample space to accommodate all your belongings including a nice shed outside! Brand new stainless steal appliances, mostly fenced in back yard, and 30 AMP RV Hookup. Don't miss out on this opportunity for a delightful home in a sought-after location.

  34. 2023-05-15
    soldstatus $149,000
  35. 1998-01-01
    soldstatus $4,000

ⓘ 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
$710 · $59/mo
Projected year-2 tax
$1,038 · $86/mo
Expected delta
+$327/yr (+$27/mo · 46.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 98% chance over 30 yrs
  • 🔥 Wildfire 3/10 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 1/10 Low 0 unhealthy d/yr today · 0 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
$23,450
− Mortgage interest
−$7,002
− Property taxes
−$710
− Insurance
−$5,744
− Repairs & maintenance
−$1,876
− Management
−$1,876
− Depreciation
−$3,636
Taxable income
$2,606
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$625
After-tax cash flow
$3,580/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Homosassa Springs

Score
71/100
State rank
#391
US rank
#6877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homosassa Springs, FL
County
Citrus County · 111,314 people
Metro
Homosassa Springs, FL
Population (ZIP)
19,102
Household income
$58,802
Rent vs Own
6.9% rent · 93.1% own
Severe rent burden
121.0

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 4% Lithuanian 4% Slovak 3%
Foreign-born
5% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.11%
Current HPI
277.2576
Rent YoY
Metro
Homosassa Springs, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+3025.0% since first listed
27 events — show timeline
  • 2026-05-09 Listed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-11-20 Price Changed $130,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-16 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-10-16 Price Changed $158,350 Stellar MLS as Distributed by MLS Grid
  • 2025-08-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-30 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-07-30 Price Changed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-06-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-06-27 Price Changed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-05-22 Price Changed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-31 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-31 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-20 Listed $180,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-20 Sold (Public Records) $169,900 Public Records
  • 2024-05-17 Sold (MLS) $169,900 RACC
  • 2024-03-27 Pending RACC
  • 2024-03-21 Relisted RACC
  • 2024-03-20 Pending RACC
  • 2024-03-03 Price Changed $169,900 RACC
  • 2024-02-19 Listed $172,900 RACC
  • 2023-05-15 Sold (Public Records) $149,000 Public Records
  • 1998-01-01 Sold (Public Records) $4,000 Public Records

Property tax history

+10.6%/yr

Latest (2025): $710 · -66.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…