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 3.5% 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 59d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 72% 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 104 days — a 9% lower offer ($77k) 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 104 days. Have you received any prior offers? Is the seller open to a 80% 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new 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
- -2.33%
- DSCR
- 0.90
- GRM
- 4.4
CMA / ARV
- ARV (median comp)
- $103,553
- List price
- $85,000
- Delta
- -17.92%
- 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 | 0.05mi | 2/2.0 | 1,050 (-3%) | 0mo | $117,000 | $111 | 89 |
| 4347 Rustic Dr #4347 | 0.09mi | 2/1.0 | 975 (-10%) | 0mo | $50,000 | $51 | 80 |
| 3243 Bayport Dr | 1.13mi | 2/1.5 | 1,056 (-2%) | 0mo | $224,000 | $212 | 59 |
| 4742 Azalea Dr #213 | 1.26mi | 2/2.0 | 1,104 (+2%) | 0mo | $70,000 | $63 | 57 |
| 3745 Habana St | 0.94mi | 2/1.5 | 1,152 (+7%) | 0mo | $218,600 | $190 | 52 |
| 4746 Azalea Dr #111 | 1.26mi | 2/2.0 | 1,008 (-7%) | 0mo | $75,000 | $74 | 50 |
| 4126 Wiggins Dr | 0.90mi | 2/2.0 | 1,156 (+7%) | 0mo | $185,000 | $160 | 49 |
| 4011 Grayton Dr | 0.50mi | 3/2.0 (+1) | 1,200 (+11%) | 0mo | $290,000 | $242 | 49 |
| 3331 Clydesdale Dr | 1.03mi | 2/1.0 | 956 (-12%) | 0mo | $150,000 | $157 | 46 |
| 3317 Bainbridge Dr | 1.35mi | 3/1.0 (+1) | 1,184 (+10%) | 0mo | $133,000 | $112 | 44 |
| 4016 Grayton Dr | 0.52mi | 2/3.0 | 1,350 (+25%) | 0mo | $255,000 | $189 | 43 |
| 4029 Valencia Dr | 0.70mi | 3/2.0 (+1) | 1,199 (+11%) | 0mo | $265,000 | $221 | 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
- IRR
- -81.9%
- Equity multiple
- -0.97×
- Total profit
- $-46,785
- Equity at exit
- $12,674
- IRR
- —
- Equity multiple
- -2.81×
- Total profit
- $-90,765
- 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
- 6 active · 1 under contract
- Median asking
- $107,900 ($103/sqft)
- Median days on market
- 170 d
- This list price
- 33% of active listings are priced below it
- ARV vs active asking
- -6.7% 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
- 4.4×
Monthly cashflow live
- Estimated rent
- $1,622 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
- −$341
- Net cashflow
- $-473
Break-even live
Sensitivity live
| Price | -10% $-414 | -5% $-443 | +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 $-517 |
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 | 94d | 1 | 0.01mi |
| 4347 Rustic Dr New Port Richey, FL | 2.0 | 1.0 | 975 | $1,195 | $1.23 | 62d | 1 | 0.10mi |
| 4411 Rustic Dr Unit 1 New Port Richey, FL | 2.0 | 2.0 | 1050 | $1,450 | $1.38 | 108d | 1 | 0.13mi |
| 4408 Rustic Dr New Port Richey, FL | 2.0 | 1.0 | 1101 | $1,500 | $1.36 | 120d | 1 | 0.16mi |
| 4211 Stratford Dr Unit 4211 New Port Richey, FL | 2.0 | 2.0 | 1080 | $1,500 | $1.39 | 93d | 1 | 0.16mi |
| 4221 Touchton Pl New Port Richey, FL | 2.0 | 2.0 | 888 | $1,300 | $1.46 | 119d | 1 | 0.23mi |
| 4216 Hillsdale Dr New Port Richey, FL | 2.0 | 1.5 | 1321 | $1,750 | $1.32 | 42d | 1 | 0.24mi |
| 4428 Sunstate Dr New Port Richey, FL | 2.0 | 2.0 | 1050 | $1,700 | $1.62 | 32d | 1 | 0.29mi |
| 4333 Newbury Dr New Port Richey, FL | 2.0 | 2.0 | 1264 | $1,950 | $1.54 | 24d | 1 | 0.32mi |
| 4223 Sheldon Pl #23 New Port Richey, FL | 2.0 | 2.0 | 888 | $1,600 | $1.80 | 32d | 1 | 0.34mi |
| 4240 Sheldon Pl Unit 4240 New Port Richey, FL | 2.0 | 2.0 | 888 | $1,250 | $1.41 | 10d | 1 | 0.36mi |
| 4113 Schooner Ln New Port Richey, FL | 3.0 | 2.0 | 1464 | $1,900 | $1.30 | 44d | 1 | 0.37mi |
| 4031 Davit Dr New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,600 | $1.40 | 113d | 1 | 0.42mi |
| 4301 Straits Ln New Port Richey, FL | 3.0 | 1.5 | 1284 | $1,765 | $1.37 | 44d | 1 | 0.43mi |
| 4282 Rudder Way New Port Richey, FL | 3.0 | 2.0 | 1310 | $2,000 | $1.53 | 99d | 1 | 0.44mi |
| 4282 Rudder Way New Port Richey, FL | 3.0 | 2.0 | 1454 | $2,000 | $1.38 | 120d | 1 | 0.44mi |
| 4133 Grayton Dr New Port Richey, FL | 2.0 | 1.5 | 1068 | $1,727 | $1.62 | 100d | 1 | 0.44mi |
| 4302 Rudder Way New Port Richey, FL | 2.0 | 2.0 | 1345 | $2,000 | $1.49 | 10d | 1 | 0.45mi |
| 4022 Davit Dr New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,600 | $1.40 | 113d | 1 | 0.46mi |
| 3847 Lighthouse Way New Port Richey, FL | 2.0 | 2.0 | 1144 | $1,595 | $1.39 | 117d | 1 | 0.53mi |
| 3802 Grayton Dr New Port Richey, FL | 2.0 | 2.0 | 1236 | $1,950 | $1.58 | 10d | 1 | 0.59mi |
| 3741 Kingsbury Dr Holiday, FL | 2.0 | 2.0 | 1018 | $1,650 | $1.62 | 44d | 1 | 0.61mi |
| 4632 Salvia St New Port Richey, FL | 2.0 | 1.0 | 932 | $1,600 | $1.72 | 72d | 1 | 0.65mi |
| 4314 Pinefield Ave Holiday, FL | 2.0 | 2.0 | 1003 | $1,650 | $1.65 | 73d | 1 | 0.66mi |
| 4540 Irene Loop New Port Richey, FL | 2.0 | 1.0 | 768 | $1,550 | $2.02 | 120d | 1 | 0.69mi |
| 4721 Naftis Ln New Port Richey, FL | 3.0 | 2.0 | 1104 | $1,700 | $1.54 | 108d | 1 | 0.70mi |
| 4811 Drift Tide Dr New Port Richey, FL | 2.0 | 1.0 | 1088 | $1,145 | $1.05 | 24d | 1 | 0.70mi |
| 3702 Sail Dr New Port Richey, FL | 2.0 | 2.0 | 1200 | $1,550 | $1.29 | 4d | 1 | 0.70mi |
| 3702 Sail Dr New Port Richey, FL | 2.0 | 2.0 | 1200 | $1,450 | $1.21 | 7d | 1 | 0.70mi |
| 4852 Pompano Dr New Port Richey, FL | 2.0 | 2.0 | 1104 | $2,900 | $2.63 | 120d | 1 | 0.71mi |
| 4645 Irene Loop New Port Richey, FL | 3.0 | 1.0 | 1158 | $1,600 | $1.38 | 32d | 1 | 0.72mi |
| 4616 Irene Loop New Port Richey, FL | 2.0 | 1.0 | 898 | $1,595 | $1.78 | 10d | 1 | 0.73mi |
| 4143 Oakfield Ave Holiday, FL | 3.0 | 1.5 | 1056 | $1,691 | $1.60 | 10d | 1 | 0.75mi |
| 4125 Oakfield Ave Holiday, FL | 3.0 | 1.0 | 1004 | $1,550 | $1.54 | 10d | 1 | 0.75mi |
| 4124 Flamingo Dr New Port Richey, FL | 3.0 | 1.0 | 744 | $1,500 | $2.02 | 110d | 1 | 0.76mi |
| 4124 Flamingo Dr New Port Richey, FL | 3.0 | 1.0 | 744 | $1,500 | $2.02 | 99d | 1 | 0.76mi |
| 5029 Pelican Dr New Port Richey, FL | 2.0 | 2.0 | 1334 | $2,400 | $1.80 | 40d | 1 | 0.79mi |
| 4625 Compass Ct New Port Richey, FL | 2.0 | 2.0 | 1272 | $2,000 | $1.57 | 5d | 1 | 0.79mi |
| 3524 Bradford Dr Holiday, FL | 2.0 | 2.0 | 1037 | $1,300 | $1.25 | 40d | 1 | 0.83mi |
| 3554 Winder Dr Holiday, FL | 3.0 | 1.0 | 1225 | $1,000 | $0.82 | 59d | 1 | 0.86mi |
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 50 events
-
2026-09-24days on market $85,000 Active 104 DOM
-
2026-09-23days on market $85,000 Active 103 DOM
-
2026-09-22days on market $85,000 Active 102 DOM
-
2026-09-21days on market $85,000 Active 101 DOM
-
2026-09-20days on market $85,000 Active 100 DOM
-
2026-09-19days on market $85,000 Active 99 DOM
-
2026-09-18days on market $85,000 Active 98 DOM
-
2026-09-16days on market $85,000 Active 96 DOM
-
2026-09-15days on market $85,000 Active 95 DOM
-
2026-09-14days on market $85,000 Active 94 DOM
-
2026-09-13days on market $85,000 Active 93 DOM
-
2026-09-12days on market $85,000 Active 92 DOM
-
2026-09-11days on market $85,000 Active 91 DOM
-
2026-09-05days on market $85,000 Active 85 DOM
-
2026-09-04days on market $85,000 Active 84 DOM
-
2026-09-03days on market $85,000 Active 83 DOM
-
2026-08-31days on market $85,000 Active 80 DOM
-
2026-08-30days on market $85,000 Active 79 DOM
-
2026-08-29days on market $85,000 Active 78 DOM
-
2026-08-28days on market $85,000 Active 77 DOM
-
2026-08-26days on market $85,000 Active 75 DOM
-
2026-08-25days on market $85,000 Active 74 DOM
-
2026-08-24days on market $85,000 Active 73 DOM
-
2026-08-23days on market $85,000 Active 72 DOM
-
2026-08-22statusdays on market $85,000 Active 71 DOM
-
2026-08-20days on market $85,000 Active Under Contract 69 DOM
-
2026-08-19days on market $85,000 Active Under Contract 68 DOM
-
2026-08-18days on market $85,000 Active Under Contract 67 DOM
-
2026-08-17statusdays on market $85,000 Active Under Contract 66 DOM
-
2026-08-16days on market $85,000 Active 65 DOM
-
2026-08-15days on market $85,000 Active 64 DOM
-
2026-08-14days on market $85,000 Active 63 DOM
-
2026-08-13days on market $85,000 Active 62 DOM
-
2026-08-12days on market $85,000 Active 61 DOM
-
2026-08-11days on market $85,000 Active 60 DOM
-
2026-08-10days on market $85,000 Active 59 DOM
-
2026-08-09days on market $85,000 Active 58 DOM
-
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
ⓘ 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
- $19,460
- − Mortgage interest
- −$4,761
- − Property taxes
- −$1,275
- − Insurance
- −$5,544
- − Repairs & maintenance
- −$1,557
- − Management
- −$1,557
- − HOA
- −$8,880
- − Depreciation
- −$2,473
- Taxable loss
- −$6,586
- Est. tax savings @ 24.0%
- +$1,581
- After-tax cash flow
- $-4,093/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…