CashFlowRE
Sign in Sign up
6606 Corbin Ln
C- Composite 53.94
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).

  • Cash flow +21.9/30.0
  • ARV discount +8.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.6/10.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$168,000

6606 Corbin Ln · New Port Richey East, FL 34653
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 31 Days on market
Built 1973 0.28 ac lot Est $172k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Virtually Staged. Under contract-accepting backup offers. Welcome to your own slice of Florida living! This well-kept 3-bedroom, 1-bath double-wide mobile home offers comfort, flexibility, and exceptional outdoor entertaining on a private, fully fenced 12,375 sq. ft. lot with no HOA fees. With 1,152 sq. ft. of living space, this move-in-ready property combines affordability, functionality, and lifestyle. Inside, you’ll find laminate flooring throughout, a meticulous kitchen, and a comfortable layout ready for you to personalize and make your own. The spacious living areas create a warm and inviting atmosphere perfect for everyday living or hosti

Key facts

  • Gas grill
  • Mango tree
  • Storage shed

Tags

OUTDOOR ENTERTAINING SPACECOVERED OUTDOOR KITCHENGAS GRILLSTORAGE SHEDMANGO TREE

Property features AI

Finance

  • Other: Zoned R2; Total lot about 0.28 acres (approx. 1/4 to less than 1/2 acre)
  • Financial info: No lease restrictions
  • HOA & community: No HOA; Pets allowed

Exterior

  • Parking: No parking details provided
  • Utilities: Well water; Septic tank; Broadband/high-speed internet available; Public utilities available
  • Home design: Modular double-wide home; One story; Faces west; Stilt/on piling foundation
  • Construction: Metal siding; Other construction materials; Other roof type; Built as double wide modular
  • Exterior features: Covered rear porch; Front porch; Outdoor grill; Greenhouse; Shed(s); Mature landscaping with oak trees and fruit trees

Interior

  • Kitchen: Range; Microwave; Refrigerator; Exhaust fan
  • Bedrooms: 3 bedrooms (one level)
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Mini-split cooling; No central heating
  • Interior features: Ceiling fans; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Window treatments; Blinds
  • Laundry & utility: Washer; Dryer; Laundry located outside

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 $168k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (3.9% below list).
  • Recommended offer: $161k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 4.3% in New Port Richey East — 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 68/100 on livability (#499 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment 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: Cotee River Elementary School (math 42% / reading 45%, grade F, #1,345 of 2,144 statewide, top 64%, 551 students, 84% FRL); Gulf High School (math 32% / reading 34%, grade F, #406 of 667 statewide, top 61%, 1,465 students, 76% FRL) — zoned schools average 80% FRL vs 48% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 38% at this address vs 51% district-wide (-13 pts) — the specific schools serving this property underperform the Pasco average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.9%/yr); 305 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).
  • This rent runs 39% of the median local income ($50k/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 $1k of loan paydown is wiped out by about $5k 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 31 days — a 3% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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.
  • Current owner paid $100k; list at $168k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $161,451 (3.9% 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 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.96%
Cap rate
8.18%
Cash-on-cash
6.74%
DSCR
1.30
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$171,648
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6621 Kumquat Dr 0.10mi 3/2.0 1,242 (+8%) 10mo $185,000 $149 74

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
-9.1%
Equity multiple
0.68×
Total profit
$-15,195
Equity at exit
$25,049
10-year hold
IRR
-3.7%
Equity multiple
0.78×
Total profit
$-10,125
Equity at exit
$14,526

Cash invested: $47,040 (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 34653

Home prices YoY
-18.4%
Rents YoY
-2.9%
Active inventory
305
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,615 high interval (Pro) →
Mortgage (P&I)
$881
Tax from tax record
$60 /mo · $723/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$264

Break-even live

Break-even rent $1,280
Max offer price $168,000
Occupancy floor 79%

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
$42,000
Closing costs
$5,040
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
6447 Eric Dr New Port Richey, FL 2.0 2.0 1133 $1,400 $1.24 24d 1 0.10mi
6721 Congress St New Port Richey, FL 2.0 1.0 830 $1,250 $1.51 24d 1 0.11mi
6405 Eric Dr New Port Richey, FL 2.0 2.0 1133 $1,400 $1.24 24d 1 0.17mi
6635 Crossbow Ln New Port Richey, FL 2.0 2.0 1082 $1,695 $1.57 18d 1 0.22mi
6548 Batea Ter New Port Richey, FL 3.0 2.0 1120 $1,800 $1.61 24d 1 0.27mi
6430 Polk St New Port Richey, FL 3.0 2.0 1270 $1,800 $1.42 22d 1 0.32mi
6332 Pennsylvania Ave New Port Richey, FL 2.0 1.0 962 $1,250 $1.30 20d 1 0.35mi
6332 Pennsylvania Ave New Port Richey, FL 2.0 1.0 920 $1,250 $1.36 24d 1 0.35mi
7140 Bellaire Ter New Port Richey, FL 2.0 1.0 776 $1,350 $1.74 24d 1 0.37mi
7138 Bellaire Ter New Port Richey, FL 2.0 1.0 776 $1,350 $1.74 24d 1 0.37mi
7039 Lenox Dr New Port Richey, FL 3.0 2.0 1300 $1,795 $1.38 13d 1 0.40mi
5800 Virginia Ave New Port Richey, FL 2.0 1.0 900 $1,550 $1.72 13d 1 0.78mi
5800 Virginia Ave New Port Richey, FL 2.0 1.0 900 $1,495 $1.66 20d 1 0.78mi
6300 Limerick Ave New Port Richey, FL 3.0 2.0 953 $1,650 $1.73 24d 1 0.81mi
6338 Aberdeen Ave New Port Richey, FL 3.0 2.0 1000 $2,300 $2.30 17d 1 0.83mi
5822 Congress St #104 New Port Richey, FL 2.0 2.0 920 $1,650 $1.79 24d 1 0.83mi
6921 Washington St Unit 3Apt 3 Port Richey, FL 2.0 1.0 750 $1,269 $1.69 20d 1 0.85mi
5816 Congress St New Port Richey, FL 2.0 2.0 920 $1,400 $1.52 24d 1 0.85mi
6332 Grand Blvd Port Richey, FL 2.0 2.0 894 $1,950 $2.18 5d 2 0.89mi
6029 Wyoming Ave New Port Richey, FL 2.0 1.0 792 $1,850 $2.34 24d 1 0.90mi
6322 Alaska Ave New Port Richey, FL 2.0 1.0 720 $1,500 $2.08 24d 1 0.91mi
6430 Lomand Ave New Port Richey, FL 2.0 1.5 952 $1,550 $1.63 24d 1 0.93mi
6324 Lomand Ave New Port Richey, FL 2.0 1.5 720 $1,375 $1.91 24d 1 0.96mi
5805 Delaware Ave New Port Richey, FL 2.0 1.0 700 $1,250 $1.79 24d 1 0.97mi
7713 Heather St New Port Richey, FL 3.0 2.0 1344 $1,800 $1.34 24d 1 0.97mi
7309 Washington St New Port Richey, FL 2.0 1.0 1311 $1,600 $1.22 2d 1 0.99mi
7212 Carlton Arms Dr New Port Richey, FL 2.0 1.0–2.0 877 $1,609 $1.83 24d 1 1.00mi
7616 Washington St Port Richey, FL 3.0 2.0 1180 $1,970 $1.67 24d 1 1.12mi
7630 Tortuga Bay Blvd Port Richey, FL 3.0 2.0 1180 $1,825 $1.55 13d 17 1.13mi
6931 Julia Ct New Port Richey, FL 1.0–2.0 1.0 800 $1,495 $1.87 3d 4 1.17mi
5500 Main St New Port Richey, FL 2.0 2.0 1231 $1,733 $1.41 3d 6 1.18mi
7124 Green St New Port Richey, FL 2.0 1.0 1000 $1,195 $1.20 2d 1 1.20mi
7013 Green St New Port Richey, FL 3.0 2.0 1104 $1,500 $1.36 2d 1 1.21mi
5335 Palmetto Rd New Port Richey, FL 2.0 1.0 800 $1,475 $1.84 24d 1 1.23mi
5640 Ferguson Ct #2101 New Port Richey, FL 2.0 2.0 1056 $1,650 $1.56 24d 1 1.24mi
5809 Dailey Ln New Port Richey, FL 2.0 1.0 950 $1,000 $1.05 24d 1 1.24mi
7730 Washington St Port Richey, FL 2.0 1.0 840 $1,575 $1.88 15d 1 1.25mi
7730 Washington St Port Richey, FL 3.0 1.0 1040 $1,575 $1.51 24d 1 1.25mi
5551 Executive Dr New Port Richey, FL 2.0 2.0 1100 $1,459 $1.33 24d 1 1.27mi
5543 Executive Dr Unit B4 New Port Richey, FL 2.0 2.0 1000 $1,459 $1.46 24d 1 1.29mi

Listing history 30 events

  1. 2026-06-13
    statusdays on market $168,000 Pending 31 DOM
  2. 2026-06-09
    days on market $168,000 Active 27 DOM
  3. 2026-06-08
    days on market $168,000 Active 26 DOM
  4. 2026-06-07
    days on market $168,000 Active 25 DOM
  5. 2026-06-04
    days on market $168,000 Active 22 DOM
  6. 2026-06-03
    days on market $168,000 Active 21 DOM
  7. 2026-06-02
    days on market $168,000 Active 20 DOM
  8. 2026-06-01
    days on market $168,000 Active 19 DOM
  9. 2026-05-31
    days on market $168,000 Active 18 DOM
  10. 2026-05-13
    listed $168,000 Active
  11. 2025-12-30
    historical
  12. 2025-06-25
    listed $185,000 Active
  13. 2024-08-05
    historical
  14. 2024-05-17
    price $189,000
  15. 2024-03-07
    price $198,000
  16. 2024-03-07
    status Active
  17. 2024-03-04
    historical
  18. 2024-02-07
    price $199,800
  19. 2023-11-27
    price $215,000
  20. 2023-09-04
    listed $239,900 Active
  21. 2023-08-16
    soldstatus $100,000
  22. 2023-08-10
    soldstatus $100,000 Closed
  23. 2023-07-24
    status Pending
  24. 2023-07-19
    price $127,193
  25. 2023-07-09
    price $131,700
  26. 2023-06-27
    listed $133,800 Active
  27. 2023-06-09
    soldstatus $50,000
  28. 2014-04-23
    historical
  29. 2013-04-22
    listed $24,900 Active
  30. 1998-06-17
    soldstatus $12,500

ⓘ 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
$723 · $60/mo
Projected year-2 tax
$1,394 · $116/mo
Expected delta
+$671/yr (+$56/mo · 92.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 27 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 · 3 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
$19,374
− Mortgage interest
−$9,411
− Property taxes
−$723
− Insurance
−$840
− Repairs & maintenance
−$1,550
− Management
−$1,550
− Depreciation
−$4,887
Taxable income
$413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$99
After-tax cash flow
$3,071/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 — New Port Richey East

Score
68/100
State rank
#499
US rank
#9203

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Port Richey East, FL
County
Pasco County · 524,098 people
City population
36,086
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
35,945
Household income
$49,563
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
1439.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 14% Two or more races 9% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4% Cuban 2%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
84% English-only · Spanish 9% Other Indo-European 2% Russian/Polish/Slavic 2%

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
▼ -73.10%
Current HPI
324.6519
Rent YoY
▼ -2.92%
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

+1244.0% since first listed
21 events — show timeline
  • 2026-05-13 Listed $168,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-06-25 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-05-17 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-07 Price Changed $198,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-03-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-02-07 Price Changed $199,800 Stellar MLS as Distributed by MLS Grid
  • 2023-11-27 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2023-09-04 Listed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2023-08-16 Sold (Public Records) $100,000 Public Records
  • 2023-08-10 Sold (MLS) $100,000 Stellar MLS as Distributed by MLS Grid
  • 2023-07-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-07-19 Price Changed $127,193 Stellar MLS as Distributed by MLS Grid
  • 2023-07-09 Price Changed $131,700 Stellar MLS as Distributed by MLS Grid
  • 2023-06-27 Listed $133,800 Stellar MLS as Distributed by MLS Grid
  • 2023-06-09 Sold (Public Records) $50,000 Public Records
  • 2014-04-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2013-04-22 Listed $24,900 Stellar MLS as Distributed by MLS Grid
  • 1998-06-17 Sold (Public Records) $12,500 Public Records

Property tax history

+15.7%/yr

Latest (2025): $723 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…