CashFlowRE
Sign in Sign up
4129 Stratford Dr #4129
D+ Composite 48.91
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • Cash flow +8.2/30.0
  • Condition / age +4.0/5.0
  • Schools +3.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.7/5.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$89,900

4129 Stratford Dr #4129 · Beacon Square, FL 34652
2 bd · 2.0 ba · 1,080 sqft · Condo · 130 Days on market
Built 1974 Good condition $83/sqft · 28% below area Est $124k · 28% under $784/mo HOA · 47% of rent ↓ 35% since listing

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

Listing remarks MLS

TOTALLY RENOVATED, BEAUTIFUL , SPACIOUS CONDO IN THE DESIRABLE "GARDENS OF BEACON SQUARE" 55 +, . OPEN LAYOUT, NICE SIZE ROOMS , LIGHT BIGHT AND AIRY! ! ALL NEW EVERYTHING! . POOL AND CLUBHOUSE FOR YOU ENJOYMENT! CABLE , TRASH, WATER AND INTERNET INCLUCED , AS WELL AS EXTERIOR AND FULL BUILDING MAINTENANCE!! TRULEY CAREFREE LIVING! SPECTACULAR DEAL ON THIS PROPERTY!!! THEIR LOSS YOUR GAIN!

Key facts

  • Clubhouse
  • Community pool
  • Walk-in closet

Tags

UPDATED KITCHENWALK-IN CLOSETPRIVATE BATHROOMENCLOSED FLORIDA ROOMCOMMUNITY POOLCLUBHOUSE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $90k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-510 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $16k (82.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $16k (82.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.2% vs local median 3.5% in Beacon Square — 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 66/100 on livability (#600 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment D, 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.
  • Zoned schools: Mittye P. Locke Elementary School (math 35% / reading 39%, grade F, #1,609 of 2,144 statewide, top 77%, 491 students, 89% FRL); Paul R. Smith Middle School (math 32% / reading 38%, grade F, #416 of 571 statewide, top 74%, 994 students, 82% FRL); Anclote High School (math 28% / reading 38%, grade F, #406 of 667 statewide, top 61%, 1,205 students, 77% FRL) — zoned schools average 83% FRL vs 48% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 35% at this address vs 51% district-wide (-16 pts) — the specific schools serving this property underperform the Pasco average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 791 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $30k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 47% of rent.
  • 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 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $16,062 (82.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 82% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.86%
Cap rate
5.18%
Cash-on-cash
-3.99%
DSCR
0.82
GRM
4.5

CMA / ARV

ARV (median comp)
$124,386
List price
$89,900
Delta
-27.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4142 Hampton Dr #4142 0.14mi 2/2.0 1,050 (-3%) 0mo $117,000 $111 88
4347 Rustic Dr #4347 0.11mi 2/1.0 975 (-10%) 0mo $50,000 $51 74
4742 Azalea Dr #213 1.21mi 2/2.0 1,104 (+2%) 0mo $70,000 $63 61
3243 Bayport Dr 1.23mi 2/1.5 1,056 (-2%) 0mo $224,000 $212 59
4746 Azalea Dr #111 1.21mi 2/2.0 1,008 (-7%) 0mo $75,000 $74 54
4126 Wiggins Dr 0.91mi 2/2.0 1,156 (+7%) 0mo $185,000 $160 53
4011 Grayton Dr 0.60mi 3/2.0 (+1) 1,200 (+11%) 0mo $290,000 $242 48
4029 Valencia Dr 0.73mi 3/2.0 (+1) 1,199 (+11%) 0mo $265,000 $221 42
4016 Grayton Dr 0.62mi 2/3.0 1,350 (+25%) 0mo $255,000 $189 42
3331 Clydesdale Dr 1.12mi 2/1.0 956 (-12%) 0mo $150,000 $157 42
3317 Bainbridge Dr 1.44mi 3/1.0 (+1) 1,184 (+10%) 0mo $133,000 $112 40
4040 Flamingo Dr 0.81mi 2/1.0 945 (-12%) 0mo $126,000 $133 40

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 · 0.72% rent growth · sell at horizon

5-year hold
IRR
-83.1%
Equity multiple
-0.99×
Total profit
$-50,051
Equity at exit
$13,404
10-year hold
IRR
Equity multiple
-2.85×
Total profit
$-97,017
Equity at exit
$7,773

Cash invested: $25,172 (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.

Active competition Active MLS

For sale now
7 active · 2 under contract
Median asking
$109,900 ($105/sqft)
Median days on market
153 d
This list price
29% of active listings are priced below it
ARV vs active asking
+10.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34652

Home prices YoY
-26.1%
Rents YoY
0.7%
Active inventory
791
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,673 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$784
Vacancy / Maint / Mgmt
$351
Net cashflow
$-510

Break-even live

Break-even rent $2,319
Max offer price $16,062
Occupancy floor

Sensitivity live

Price -10% $-448 -5% $-479 +0% $-510 +5% $-541 +10% $-572
Rent -10% $-642 -5% $-576 +0% $-510 +5% $-444 +10% $-378
Rate -1.0pp $-465 -0.5pp $-487 base $-510 +0.5pp $-534 +1.0pp $-557

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
$22,475
Closing costs
$2,697
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4211 Stratford Dr Unit 4211 New Port Richey, FL 2.0 2.0 1080 $1,500 $1.39 93d 1 0.10mi
4347 Rustic Dr New Port Richey, FL 2.0 1.0 975 $1,195 $1.23 62d 1 0.13mi
4122 Hampton Dr New Port Richey, FL 2.0 2.0 1050 $1,795 $1.71 94d 1 0.14mi
4411 Rustic Dr Unit 1 New Port Richey, FL 2.0 2.0 1050 $1,450 $1.38 108d 1 0.14mi
4408 Rustic Dr New Port Richey, FL 2.0 1.0 1101 $1,500 $1.36 120d 1 0.17mi
4428 Sunstate Dr New Port Richey, FL 2.0 2.0 1050 $1,700 $1.62 32d 1 0.27mi
4282 Rudder Way New Port Richey, FL 3.0 2.0 1454 $2,000 $1.38 120d 1 0.32mi
4282 Rudder Way New Port Richey, FL 3.0 2.0 1310 $2,000 $1.53 99d 1 0.32mi
4221 Touchton Pl New Port Richey, FL 2.0 2.0 888 $1,300 $1.46 119d 1 0.32mi
4302 Rudder Way New Port Richey, FL 2.0 2.0 1345 $2,000 $1.49 10d 1 0.33mi
4216 Hillsdale Dr New Port Richey, FL 2.0 1.5 1321 $1,750 $1.32 42d 1 0.37mi
4223 Sheldon Pl #23 New Port Richey, FL 2.0 2.0 888 $1,600 $1.80 32d 1 0.41mi
4240 Sheldon Pl Unit 4240 New Port Richey, FL 2.0 2.0 888 $1,250 $1.41 10d 1 0.41mi
4333 Newbury Dr New Port Richey, FL 2.0 2.0 1264 $1,950 $1.54 24d 1 0.43mi
4113 Schooner Ln New Port Richey, FL 3.0 2.0 1464 $1,900 $1.30 44d 1 0.46mi
4031 Davit Dr New Port Richey, FL 2.0 2.0 1144 $1,600 $1.40 113d 1 0.53mi
4022 Davit Dr New Port Richey, FL 2.0 2.0 1144 $1,600 $1.40 113d 1 0.55mi
4301 Straits Ln New Port Richey, FL 3.0 1.5 1284 $1,765 $1.37 44d 1 0.56mi
4133 Grayton Dr New Port Richey, FL 2.0 1.5 1068 $1,727 $1.62 100d 1 0.58mi
4632 Salvia St New Port Richey, FL 2.0 1.0 932 $1,600 $1.72 72d 1 0.59mi
4852 Pompano Dr New Port Richey, FL 2.0 2.0 1104 $2,900 $2.63 120d 1 0.61mi
4721 Naftis Ln New Port Richey, FL 3.0 2.0 1104 $1,700 $1.54 108d 1 0.64mi
3847 Lighthouse Way New Port Richey, FL 2.0 2.0 1144 $1,595 $1.39 117d 1 0.65mi
4540 Irene Loop New Port Richey, FL 2.0 1.0 768 $1,550 $2.02 120d 1 0.66mi
5029 Pelican Dr New Port Richey, FL 2.0 2.0 1334 $2,400 $1.80 40d 1 0.66mi
4616 Irene Loop New Port Richey, FL 2.0 1.0 898 $1,595 $1.78 10d 1 0.69mi
4625 Compass Ct New Port Richey, FL 2.0 2.0 1272 $2,000 $1.57 5d 1 0.69mi
4645 Irene Loop New Port Richey, FL 3.0 1.0 1158 $1,600 $1.38 32d 1 0.69mi
3802 Grayton Dr New Port Richey, FL 2.0 2.0 1236 $1,950 $1.58 10d 1 0.71mi
4811 Drift Tide Dr New Port Richey, FL 2.0 1.0 1088 $1,145 $1.05 24d 1 0.74mi
3741 Kingsbury Dr Holiday, FL 2.0 2.0 1018 $1,650 $1.62 44d 1 0.74mi
4430 Floramar Ter New Port Richey, FL 2.0 1.5 1094 $2,500 $2.29 98d 1 0.76mi
4436 Floramar Ter New Port Richey, FL 2.0 1.5 890 $2,295 $2.58 100d 1 0.76mi
4044 Headsail Dr New Port Richey, FL 2.0 2.0 1232 $2,100 $1.70 7d 1 0.78mi
4314 Pinefield Ave Holiday, FL 2.0 2.0 1003 $1,650 $1.65 73d 1 0.79mi
4457 Floramar Ter New Port Richey, FL 2.0 2.0 1276 $2,200 $1.72 10d 1 0.80mi
4335 Floramar Ter New Port Richey, FL 2.0 1.0 1300 $2,100 $1.62 120d 1 0.81mi
4124 Flamingo Dr New Port Richey, FL 3.0 1.0 744 $1,500 $2.02 99d 1 0.81mi
4124 Flamingo Dr New Port Richey, FL 3.0 1.0 744 $1,500 $2.02 110d 1 0.81mi
3702 Sail Dr New Port Richey, FL 2.0 2.0 1200 $1,550 $1.29 4d 1 0.82mi

Property features AI

Finance

Other
Unit is unfurnished
Financial info
Total annual fees $9,408Lease restrictions apply
HOA & community
Has HOA; monthly condo fee $784Association approval requiredAssociation dues include cable TV, internet, pool, maintenance (structure & grounds), pest control, recreational facilities, sewer, trash, water, common area taxesSenior communityCommunity clubhouse and poolDeed restrictionsPets allowed with breed restrictions

Exterior

Parking
Carport (1 space)
Utilities
Public waterPublic sewerCable connectedElectricity connectedWater connectedSewer connected
Home design
Residential condominiumOne storyFaces northFloor 1
Construction
Block and stucco constructionShingle roofSlab foundationBuilt as part of Gardens of Beacon Square
Exterior features
Exterior lightingPaved road access

Interior

Kitchen
MicrowaveRangeRefrigerator
Bedrooms
2 bedrooms
Flooring
CarpetCeramic tile
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Living room/dining room comboThermostatWalk-in closet(s)
Laundry & utility
Laundry closet

HOA detail $784/mo · $9,408/yr condo

Likely covers
watertrashinternetcablepool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-10
    days on market $89,900 Active 130 DOM
  2. 2026-08-09
    days on market $89,900 Active 129 DOM
  3. 2026-08-08
    days on market $89,900 Active 128 DOM
  4. 2026-08-06
    days on market $89,900 Active 126 DOM
  5. 2026-08-05
    days on market $89,900 Active 125 DOM
  6. 2026-08-04
    days on market $89,900 Active 124 DOM
  7. 2026-08-03
    days on market $89,900 Active 123 DOM
  8. 2026-07-31
    days on market $89,900 Active 120 DOM
  9. 2026-07-30
    days on market $89,900 Active 118 DOM
  10. 2026-07-28
    days on market $89,900 Active 117 DOM
  11. 2026-07-26
    days on market $89,900 Active 115 DOM
  12. 2026-07-24
    days on market $89,900 Active 113 DOM
  13. 2026-07-23
    days on market $89,900 Active 112 DOM
  14. 2026-07-22
    days on market $89,900 Active 111 DOM
  15. 2026-07-21
    days on market $89,900 Active 110 DOM
  16. 2026-07-20
    pricedays on market $89,900 Active 109 DOM
  17. 2026-07-18
    days on market $96,500 Active 106 DOM
  18. 2026-07-16
    days on market $96,500 Active 105 DOM
  19. 2026-07-15
    days on market $96,500 Active 104 DOM
  20. 2026-07-13
    days on market $96,500 Active 102 DOM
  21. 2026-07-13
    days on market $96,500 Active 101 DOM
  22. 2026-07-11
    days on market $96,500 Active 100 DOM
  23. 2026-07-10
    days on market $96,500 Active 99 DOM
  24. 2026-07-09
    days on market $96,500 Active 98 DOM
  25. 2026-07-07
    days on market $96,500 Active 96 DOM
  26. 2026-07-06
    days on market $96,500 Active 95 DOM
  27. 2026-07-06
    days on market $96,500 Active 94 DOM
  28. 2026-07-05
    days on market $96,500 Active 93 DOM
  29. 2026-07-03
    days on market $96,500 Active 92 DOM
  30. 2026-07-02
    days on market $96,500 Active 91 DOM
  31. 2026-07-01
    days on market $96,500 Active 90 DOM
  32. 2026-06-30
    days on market $96,500 Active 89 DOM
  33. 2026-06-29
    days on market $96,500 Active 88 DOM
  34. 2026-06-28
    days on market $96,500 Active 87 DOM
  35. 2026-06-27
    days on market $96,500 Active 86 DOM
  36. 2026-06-26
    days on market $96,500 Active 85 DOM
  37. 2026-06-24
    days on market $96,500 Active 83 DOM
  38. 2026-06-22
    days on market $96,500 Active 81 DOM
  39. 2026-06-22
    days on market $96,500 Active 80 DOM
  40. 2026-06-18
    days on market $96,500 Active 77 DOM
  41. 2026-06-17
    days on market $96,500 Active 76 DOM
  42. 2026-06-16
    days on market $96,500 Active 75 DOM
  43. 2026-06-15
    days on market $96,500 Active 74 DOM
  44. 2026-06-13
    days on market $96,500 Active 72 DOM
  45. 2026-06-09
    days on market $96,500 Active 68 DOM
  46. 2026-06-08
    days on market $96,500 Active 67 DOM
  47. 2026-06-07
    pricedays on market $96,500 Active 66 DOM
  48. 2026-06-04
    days on market $99,900 Active 63 DOM
  49. 2026-06-03
    days on market $99,900 Active 62 DOM
  50. 2026-06-02
    days on market $99,900 Active 61 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,074
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$5,568
− Repairs & maintenance
−$1,606
− Management
−$1,606
− HOA
−$9,408
− Depreciation
−$2,615
Taxable loss
−$7,113
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,707
After-tax cash flow
$-4,416/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $5,400–$16,200 screening

This 2-bedroom, 2-bath condo in Beacon Square is in good condition with recent updates and a well-maintained exterior. It offers a good return on investment with minor improvements needed.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace carpet — Improves comfort and reduces maintenance

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 35/100

Zoned Schools

Elementary Mittye P. Locke Elementary School F FL #1,609/2,144 Nat'l #21,438/41,679 Middle Paul R. Smith Middle School F FL #416/571 Nat'l #7,460/14,009 High Anclote High School F FL #406/667 Nat'l #10,273/17,239

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
C Composite livability gradescore 66/100

Livability — Beacon Square

Score
66/100
State rank
#600
US rank
#11494

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beacon Square, FL
County
Pasco County · 570,045 people
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
27,444
Household income
$56,931
Rent vs Own
36.4% rent · 63.6% own
Severe rent burden
22% of renters

Population outlook (Pasco County) Hauer SSP2

Today (2025)
570,045 people
By 2030
605,844 · +6.3%
By 2040
674,806 · +18.4%
By 2050
736,022 · +29.1%
By 2075
862,900 · +51.4%
By 2100
906,364 · +59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 13% Two or more races 9% Black 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4% Cuban 4%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 9% 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

Price history

-35.2% since first listed
11 events — show timeline
  • 2026-06-05 Price Changed $96,500 Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Listed $120,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-19 Sold (MLS) $67,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-09-21 Listed $69,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-09 Price Changed $99,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-13 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-29 Listed $149,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…