4115 Hampton Dr Unit n/a · Beacon Square, FL
Flood risk 9/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 109°F)
- 6 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 10/10 · 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 C- 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
- Cash flow +10.3/30.0
- 1% rule +10.0/10.0
- Condition / age +4.0/5.0
- Schools +3.5/10.0
- Livability +3.3/5.0
- DSCR +3.0/10.0
- Rent growth +2.7/5.0
- Appreciation +0.0/10.0
$85,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Move-in-ready! UPDATED 2-bedroom, 1-bath plus BONUS room condo with breathtaking pond views. Kitchen features include new range, dishwasher, refrigerator, granite countertops, new kitchen cabinets both upper and lower with some cabinets being soft closes. The bathroom was completely upgraded with a new shower, fixtures, vanity, toilet, and tile thru out. Doors thru out the home have been upgraded to new including a barn door and cedar closets. This home also comes with its own washer and dryer, a back paved patio and one assigned covered parking space. There are ample guest parking spaces available.
Key facts
- Pond views
- New range
- New refrigerator
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $85k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-473 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $17k (80.5% below list).
- Meets the 1% rule at list price ($2k rent vs $85k).
- Recommended offer: $17k (80.5% below list) — sets the bar for cash-flow.
- Cap rate 5.6% vs local median 3.4% 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; 725 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 53d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% 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).
- This rent runs 34% of the median local income ($57k/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 $588 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 57 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: flood insurance adds $427/mo; HOA is 46% 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.
Questions for the listing agent
- 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?
- It's been on market 57 days. Have you received any prior offers? Is the seller open to a 81% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- 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 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
- 1.91% ✓
- Cap rate
- 5.64%
- Cash-on-cash
- -2.35%
- DSCR
- 0.90
- GRM
- 4.4
CMA / ARV
- ARV (median comp)
- $109,867
- List price
- $85,000
- Delta
- -22.63%
- 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 |
|---|---|---|---|---|---|---|---|
| 4467 Rustic Dr | 0.22mi | 2/2.0 | 1,050 (-3%) | 0mo | $70,000 | $67 | 81 |
| 4450 Sunstate Dr #4450 | 0.26mi | 2/2.0 | 1,050 (-3%) | 0mo | $66,000 | $63 | 79 |
| 4235 Stratford Dr Unit NA | 0.16mi | 2/1.0 | 975 (-10%) | 0mo | $47,000 | $48 | 76 |
| 4325 Newbury Dr | 0.35mi | 3/1.5 (+1) | 1,150 (+6%) | 0mo | $190,000 | $165 | 65 |
| 4392 Craftsbury Dr | 0.35mi | 2/1.5 | 1,218 (+13%) | 0mo | $192,000 | $158 | 60 |
| 4130 Oakfield Ave | 0.81mi | 3/1.5 (+1) | 1,080 (0%) | 0mo | $174,900 | $162 | 58 |
| 3838 Lanyard Ct | 0.62mi | 2/2.0 | 1,144 (+6%) | 0mo | $85,000 | $74 | 57 |
| 5208 Cicero Dr | 1.30mi | 2/2.0 | 1,104 (+2%) | 0mo | $235,000 | $213 | 57 |
| 4041 Valencia Dr | 0.69mi | 2/1.0 | 975 (-10%) | 0mo | $212,500 | $218 | 52 |
| 3523 Berkshire St | 1.09mi | 2/1.5 | 1,004 (-7%) | 1mo | $206,000 | $205 | 51 |
| 3542 Connon Dr | 0.93mi | 2/1.0 | 976 (-10%) | 0mo | $210,000 | $215 | 49 |
| 3212 Honeymoon Ln | 1.25mi | 3/2.0 (+1) | 1,334 (+24%) | 0mo | $250,000 | $187 | 31 |
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
- IRR
- -81.9%
- Equity multiple
- -0.97×
- Total profit
- $-46,801
- Equity at exit
- $12,674
- IRR
- —
- Equity multiple
- -2.81×
- Total profit
- $-90,797
- Equity at exit
- $7,349
Cash invested: $23,800 (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
Active competition Active MLS
- For sale now
- 8 active · 1 under contract
- Median asking
- $107,900 ($103/sqft)
- Median days on market
- 170 d
- This list price
- 38% of active listings are priced below it
- ARV vs active asking
- -1.0% 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
- 725
- Price-to-rent
- 4.4×
Monthly cashflow live
- Estimated rent
- $1,621 high interval (Pro) →
- Mortgage (P&I)
- −$446
- Tax est. 1.5%
- −$106 /mo · $1,275/yr
- Insurance
- −$35
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$740
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$340
- Net cashflow
- $-473
Break-even live
Sensitivity live
| Price | -10% $-414 | -5% $-444 | +0% $-473 | +5% $-502 | +10% $-532 |
|---|---|---|---|---|---|
| Rent | -10% $-601 | -5% $-537 | +0% $-473 | +5% $-409 | +10% $-345 |
| Rate | -1.0pp $-430 | -0.5pp $-451 | base $-473 | +0.5pp $-495 | +1.0pp $-518 |
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
- $21,250
- Closing costs
- $2,550
- Club membership (one-time)
- —
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4122 Hampton Dr New Port Richey, FL | 2.0 | 2.0 | 1050 | $1,795 | $1.71 | 47d | 1 | 0.01mi |
| 4347 Rustic Dr New Port Richey, FL | 2.0 | 1.0 | 975 | $1,195 | $1.23 | 16d | 1 | 0.10mi |
| 4411 Rustic Dr Unit 1 New Port Richey, FL | 2.0 | 2.0 | 1050 | $1,450 | $1.38 | 61d | 1 | 0.13mi |
| 4408 Rustic Dr New Port Richey, FL | 2.0 | 1.0 | 1101 | $1,500 | $1.36 | 73d | 1 | 0.16mi |
| 4211 Stratford Dr Unit 4211 New Port Richey, FL | 2.0 | 2.0 | 1080 | $1,500 | $1.39 | 46d | 1 | 0.16mi |
| 4221 Touchton Pl New Port Richey, FL | 2.0 | 2.0 | 888 | $1,300 | $1.46 | 73d | 1 | 0.23mi |
| 4223 Sheldon Pl #23 New Port Richey, FL | 2.0 | 2.0 | 888 | $1,800 | $2.03 | 30d | 1 | 0.34mi |
| 4031 Davit Dr New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,600 | $1.40 | 67d | 1 | 0.42mi |
| 4301 Straits Ln New Port Richey, FL | 3.0 | 1.5 | 1284 | $1,790 | $1.39 | 73d | 1 | 0.43mi |
| 4282 Rudder Way New Port Richey, FL | 3.0 | 2.0 | 1310 | $2,000 | $1.53 | 52d | 1 | 0.44mi |
| 4282 Rudder Way New Port Richey, FL | 3.0 | 2.0 | 1454 | $2,000 | $1.38 | 73d | 1 | 0.44mi |
| 4133 Grayton Dr New Port Richey, FL | 2.0 | 1.5 | 1068 | $1,727 | $1.62 | 54d | 1 | 0.44mi |
| 4022 Davit Dr New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,600 | $1.40 | 67d | 1 | 0.46mi |
| 3847 Lighthouse Way New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,595 | $1.39 | 71d | 1 | 0.53mi |
| 4632 Salvia St New Port Richey, FL | 2.0 | 1.0 | 932 | $1,600 | $1.72 | 25d | 1 | 0.65mi |
| 4314 Pinefield Ave Holiday, FL | 2.0 | 2.0 | 1003 | $1,650 | $1.65 | 26d | 1 | 0.66mi |
| 4540 Irene Loop New Port Richey, FL | 2.0 | 1.0 | 768 | $1,550 | $2.02 | 73d | 1 | 0.69mi |
| 4721 Naftis Ln New Port Richey, FL | 3.0 | 2.0 | 1104 | $1,700 | $1.54 | 61d | 1 | 0.70mi |
| 4811 Drift Tide Dr New Port Richey, FL | 2.0 | 1.0 | 1088 | $1,245 | $1.14 | 15d | 1 | 0.70mi |
| 4852 Pompano Dr New Port Richey, FL | 2.0 | 2.0 | 1104 | $2,900 | $2.63 | 73d | 1 | 0.71mi |
| 4645 Irene Loop New Port Richey, FL | 3.0 | 1.0 | 1158 | $1,700 | $1.47 | 30d | 1 | 0.72mi |
| 4616 Irene Loop New Port Richey, FL | 2.0 | 1.0 | 898 | $1,600 | $1.78 | 69d | 1 | 0.73mi |
| 4124 Flamingo Dr New Port Richey, FL | 3.0 | 1.0 | 744 | $1,500 | $2.02 | 52d | 1 | 0.76mi |
| 4124 Flamingo Dr New Port Richey, FL | 3.0 | 1.0 | 744 | $1,500 | $2.02 | 64d | 1 | 0.76mi |
| 4625 Compass Ct New Port Richey, FL | 2.0 | 2.0 | 1272 | $2,400 | $1.89 | 9d | 1 | 0.79mi |
| 3524 Bradford Dr Holiday, FL | 2.0 | 2.0 | 1037 | $1,400 | $1.35 | 9d | 1 | 0.83mi |
| 3554 Winder Dr Holiday, FL | 3.0 | 1.0 | 1225 | $1,000 | $0.82 | 12d | 1 | 0.86mi |
| 3439 Clydesdale Dr Holiday, FL | 2.0 | 1.0 | 968 | $1,395 | $1.44 | 54d | 1 | 0.88mi |
| 4436 Floramar Ter New Port Richey, FL | 2.0 | 1.5 | 890 | $2,295 | $2.58 | 54d | 1 | 0.89mi |
| 4430 Floramar Ter New Port Richey, FL | 2.0 | 1.5 | 1094 | $2,500 | $2.29 | 52d | 1 | 0.89mi |
| 3612 Springfield Dr Holiday, FL | 2.0 | 1.5 | 1040 | $1,450 | $1.39 | 67d | 1 | 0.89mi |
| 3516 Sheryl Hill Dr Holiday, FL | 2.0 | 2.0 | 848 | $1,595 | $1.88 | 73d | 1 | 0.90mi |
| 4457 Floramar Ter New Port Richey, FL | 2.0 | 2.0 | 1276 | $2,700 | $2.12 | 9d | 1 | 0.93mi |
| 5020 Vickers Dr New Port Richey, FL | 2.0 | 1.0 | 863 | $1,495 | $1.73 | 48d | 1 | 0.93mi |
| 4834 Salem Dr New Port Richey, FL | 2.0 | 1.0 | 864 | $1,400 | $1.62 | 47d | 1 | 0.93mi |
| 4335 Floramar Ter New Port Richey, FL | 2.0 | 1.0 | 1300 | $2,100 | $1.62 | 73d | 1 | 0.94mi |
| 3528 Latimer St New Port Richey, FL | 2.0 | 1.5 | 816 | $1,475 | $1.81 | 42d | 1 | 0.95mi |
| 3421 Tricon Ln #12 Holiday, FL | 2.0 | 1.0 | 870 | $1,095 | $1.26 | 48d | 1 | 0.96mi |
| 4452 Garnet Dr #203 New Port Richey, FL | 2.0 | 2.0 | 1388 | $1,675 | $1.21 | 42d | 1 | 0.98mi |
| 3814 Linkwood St New Port Richey, FL | 3.0 | 1.0 | 1104 | $1,625 | $1.47 | 7d | 1 | 0.99mi |
Property features AI
Finance
- Other
- UnfurnishedCondo land included
- Financial info
- Total annual association fees $8,880Lease restrictions apply
- HOA & community
- Condominium association (Condominium Associates/Wendy Darby)Monthly condo fee $740 (includes cable, internet, pool, sewer, water, trash, management, maintenance of structure and grounds, private road, common area taxes, escrow reserves)Association amenities: Clubhouse, gated community, poolAssociation approval requiredCommunity features include deed restrictions and sidewalksSenior community; pets not allowed
Exterior
- Parking
- Carport (1 space)Guest parking
- Security
- Gated community
- Utilities
- Public waterPublic sewerPublic utilities
- Home design
- Residential condominiumOne storyFaces south
- Construction
- Block and other construction materialsOther roof typeSlab foundationBuilt as part of a condominium
- Exterior features
- PatioSidewalkPaved and private settingMature landscaping with trees
Interior
- Kitchen
- DishwasherRangeMicrowaveRefrigerator
- Bedrooms
- 2 bedrooms (unit on 1st floor)
- Flooring
- CarpetLaminateTile
- Bathrooms
- 1 full bathroom
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Ceiling fansOpen floorplanSolid wood cabinetsBonus room5 total rooms
- Laundry & utility
- WasherDryerLaundry closet
HOA detail $740/mo · $8,880/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 45 events
-
2026-08-08days on market $85,000 Active 57 DOM
-
2026-08-06days on market $85,000 Active 55 DOM
-
2026-08-05days on market $85,000 Active 54 DOM
-
2026-08-04days on market $85,000 Active 53 DOM
-
2026-08-03days on market $85,000 Active 52 DOM
-
2026-07-31days on market $85,000 Active 49 DOM
-
2026-07-30days on market $85,000 Active 47 DOM
-
2026-07-28days on market $85,000 Active 46 DOM
-
2026-07-26days on market $85,000 Active 44 DOM
-
2026-07-24days on market $85,000 Active 42 DOM
-
2026-07-23days on market $85,000 Active 41 DOM
-
2026-07-22days on market $85,000 Active 40 DOM
-
2026-07-21days on market $85,000 Active 39 DOM
-
2026-07-20days on market $85,000 Active 38 DOM
-
2026-07-18days on market $85,000 Active 36 DOM
-
2026-07-18days on market $85,000 Active 35 DOM
-
2026-07-16days on market $85,000 Active 34 DOM
-
2026-07-15days on market $85,000 Active 33 DOM
-
2026-07-14days on market $85,000 Active 32 DOM
-
2026-07-13days on market $85,000 Active 31 DOM
-
2026-07-13days on market $85,000 Active 30 DOM
-
2026-07-11days on market $85,000 Active 29 DOM
-
2026-07-10days on market $85,000 Active 28 DOM
-
2026-07-09days on market $85,000 Active 27 DOM
-
2026-07-07days on market $85,000 Active 25 DOM
-
2026-07-06days on market $85,000 Active 24 DOM
-
2026-07-06days on market $85,000 Active 23 DOM
-
2026-07-05days on market $85,000 Active 22 DOM
-
2026-07-03days on market $85,000 Active 21 DOM
-
2026-07-02days on market $85,000 Active 20 DOM
-
2026-07-01days on market $85,000 Active 19 DOM
-
2026-06-30days on market $85,000 Active 18 DOM
-
2026-06-29days on market $85,000 Active 17 DOM
-
2026-06-28days on market $85,000 Active 16 DOM
-
2026-06-27days on market $85,000 Active 15 DOM
-
2026-06-26days on market $85,000 Active 14 DOM
-
2026-06-24days on market $85,000 Active 12 DOM
-
2026-06-22days on market $85,000 Active 10 DOM
-
2026-06-21days on market $85,000 Active 9 DOM
-
2026-06-18days on market $85,000 Active 6 DOM
-
2026-06-17days on market $85,000 Active 5 DOM
-
2026-06-16days on market $85,000 Active 4 DOM
-
2026-06-15days on market $85,000 Active 3 DOM
-
2026-06-13remarks 699-char remark
-
2026-06-13$85,000 Active 1 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
- $19,456
- − Mortgage interest
- −$4,761
- − Property taxes
- −$1,275
- − Insurance
- −$5,544
- − Repairs & maintenance
- −$1,556
- − Management
- −$1,556
- − HOA
- −$8,880
- − Depreciation
- −$2,473
- Taxable loss
- −$6,589
- Est. tax savings @ 24.0%
- +$1,581
- After-tax cash flow
- $-4,096/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 · 11 photos
This move-in-ready townhouse is in good condition with recent updates, including a new kitchen and bathroom. It offers a good ROI with potential for further improvements.
Value-add opportunities
- Both Paint interior walls — Fresh paint can enhance curb appeal and interior aesthetics ↑
- Both Replace light fixtures — Modern light fixtures can improve the home's curb appeal and functionality ↑
- Both Install smart home devices — Smart home devices can increase convenience and add value for potential buyers ↑
ⓘ 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.
Zoned Schools
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 — Beacon Square
- Score
- 66/100
- State rank
- #600
- US rank
- #11494
Category grades
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
- 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
- —
Market trends
- HPI YoY
- ▼ -109.49%
- Current HPI
- 310.8347
- Rent YoY
- ▲ 0.72%
- 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
1 event — show timeline
- 2026-06-12 Listed $85,000 Stellar MLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…