CashFlowRE
Sign in Sign up
4446 Rustic Dr Unit E
C- Composite 51.75
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 +14.6/15.0
  • Cash flow +12.3/30.0
  • 1% rule +7.5/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.9/10.0
  • Schools +3.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.7/5.0
  • Appreciation +0.0/10.0

$89,000

4446 Rustic Dr Unit E · Beacon Square, FL 34652
2 bd · 1.0 ba · 975 sqft · Condo · 86 Days on market
55+ age-restricted Built 1972 Good condition $91/sqft · 16% below area Est $106k · 16% under $696/mo HOA · 44% of rent

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

Listing remarks

NEWLY REMODELED 2 BEDROOM, 1 BATH CONDO IN THE HIGHLY DESIRABLE GATED 55+ COMMUNITY OF GARDENS OF BEACON SQUARE! Enjoy the Florida lifestyle in this beautifully updated home featuring an open and spacious floor plan, plus a bonus Florida room with a large walk-in closet—perfect for added living space or a home office. The updated eat-in kitchen offers new appliances, solid surface countertops, and new lower cabinets. Additional upgrades include new laminate flooring throughout, new interior doors, and fresh paint. The home features a large master bedroom with direct access to the Florida room, along with a split-bedroom layout for added privacy.

Key facts

  • Gated community
  • Florida room
  • Scenic pond view

Tags

GATED COMMUNITYFLORIDA ROOMUPDATED EAT-IN KITCHENSOLID SURFACE COUNTERTOPSNEW LAMINATE FLOORINGSCENIC POND VIEW

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/1.0-bath condo listed at $89k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-486 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $19k (79.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $19k (79.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.5% 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); 80% 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 33% 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 $615 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 86 days — a 6% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 44% 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 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $18,649 (79.0% 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 86 days. Have you received any prior offers? Is the seller open to a 79% concession, seller financing, or rate buy-down credit?
  3. Built in 1972 — 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. 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.
  11. 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.
  12. 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
1.78%
Cap rate
5.49%
Cash-on-cash
-2.87%
DSCR
0.87
GRM
4.7

CMA / ARV

ARV (median comp)
$105,635
List price
$89,000
Delta
-15.75%
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
4235 Stratford Dr Unit NA 0.07mi 2/1.0 975 (0%) 0mo $47,000 $48 97
4467 Rustic Dr 0.04mi 2/2.0 1,050 (+8%) 0mo $70,000 $67 81
4450 Sunstate Dr #4450 0.05mi 2/2.0 1,050 (+8%) 0mo $66,000 $63 80
4041 Valencia Dr 0.55mi 2/1.0 975 (0%) 0mo $212,500 $218 74
3542 Connon Dr 0.90mi 2/1.0 976 (+0%) 0mo $210,000 $215 65
4392 Craftsbury Dr 0.29mi 2/1.5 1,218 (+25%) 0mo $192,000 $158 59
3523 Berkshire St 1.02mi 2/1.5 1,004 (+3%) 1mo $206,000 $205 58
4325 Newbury Dr 0.35mi 3/1.5 (+1) 1,150 (+18%) 0mo $190,000 $165 51
3838 Lanyard Ct 0.59mi 2/2.0 1,144 (+17%) 0mo $85,000 $74 43
4130 Oakfield Ave 0.89mi 3/1.5 (+1) 1,080 (+11%) 0mo $174,900 $162 40
5208 Cicero Dr 1.17mi 2/2.0 1,104 (+13%) 0mo $235,000 $213 39
5134 Allamanda Dr 1.34mi 2/1.5 1,210 (+24%) 0mo $155,000 $128 38

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
-79.6%
Equity multiple
-0.94×
Total profit
$-48,226
Equity at exit
$13,270
10-year hold
IRR
Equity multiple
-2.73×
Total profit
$-92,896
Equity at exit
$7,695

Cash invested: $24,920 (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
12 active · 2 under contract
Median asking
$107,900 ($110/sqft)
Median days on market
112 d
This list price
42% of active listings are priced below it
ARV vs active asking
-1.6% 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
4.7×

Monthly cashflow live

Estimated rent
$1,584 high interval (Pro) →
Mortgage (P&I)
$467
Tax est. 1.5%
$111 /mo · $1,335/yr
Insurance
$37
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$696
Vacancy / Maint / Mgmt
$333
Net cashflow
$-486

Break-even live

Break-even rent $2,199
Max offer price $18,649
Occupancy floor

Sensitivity live

Price -10% $-425 -5% $-455 +0% $-486 +5% $-517 +10% $-548
Rent -10% $-611 -5% $-549 +0% $-486 +5% $-424 +10% $-361
Rate -1.0pp $-441 -0.5pp $-464 base $-486 +0.5pp $-509 +1.0pp $-533

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
$22,250
Closing costs
$2,670
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
4408 Rustic Dr New Port Richey, FL 2.0 1.0 1101 $1,500 $1.36 73d 1 0.10mi
4411 Rustic Dr Unit 1 New Port Richey, FL 2.0 2.0 1050 $1,450 $1.38 62d 1 0.13mi
4347 Rustic Dr New Port Richey, FL 2.0 1.0 975 $1,195 $1.23 16d 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 0.19mi
4223 Sheldon Pl #23 New Port Richey, FL 2.0 2.0 888 $1,800 $2.03 30d 1 0.19mi
4209 Touchton Pl New Port Richey, FL 1.0 1.0 624 $1,295 $2.08 38d 1 0.21mi
4122 Hampton Dr New Port Richey, FL 2.0 2.0 1050 $1,795 $1.71 48d 1 0.26mi
4632 Salvia St New Port Richey, FL 2.0 1.0 932 $1,600 $1.72 25d 1 0.42mi
4739 Trouble Creek Rd Unit 4739 New Port Richey, FL 1.0 1.0 650 $1,500 $2.31 26d 1 0.43mi
4540 Irene Loop New Port Richey, FL 2.0 1.0 768 $1,550 $2.02 73d 1 0.44mi
4721 Naftis Ln New Port Richey, FL 3.0 2.0 1104 $1,700 $1.54 62d 1 0.45mi
4811 Drift Tide Dr New Port Richey, FL 2.0 1.0 1088 $1,245 $1.14 15d 1 0.48mi
4616 Irene Loop New Port Richey, FL 2.0 1.0 898 $1,600 $1.78 69d 1 0.49mi
4852 Pompano Dr New Port Richey, FL 2.0 2.0 1104 $2,900 $2.63 73d 1 0.52mi
4124 Flamingo Dr New Port Richey, FL 3.0 1.0 744 $1,500 $2.02 53d 1 0.56mi
4124 Flamingo Dr New Port Richey, FL 3.0 1.0 744 $1,500 $2.02 64d 1 0.56mi
4133 Grayton Dr New Port Richey, FL 2.0 1.5 1068 $1,727 $1.62 54d 1 0.56mi
4314 Pinefield Ave Holiday, FL 2.0 2.0 1003 $1,650 $1.65 26d 1 0.70mi
5020 Vickers Dr New Port Richey, FL 2.0 1.0 863 $1,495 $1.73 48d 1 0.71mi
4436 Floramar Ter New Port Richey, FL 2.0 1.5 890 $2,295 $2.58 54d 1 0.77mi
4430 Floramar Ter New Port Richey, FL 2.0 1.5 1094 $2,500 $2.29 52d 1 0.77mi
4939 Floramar Ter New Port Richey, FL 2.0 2.0 1050 $1,675 $1.60 73d 2 0.77mi
4939 Floramar Ter New Port Richey, FL 2.0 2.0 1050 $1,600 $1.52 51d 2 0.77mi
4939 Floramar Ter New Port Richey, FL 2.0 2.0 1050 $1,600 $1.52 37d 2 0.77mi
4939 Floramar Ter #904 New Port Richey, FL 2.0 2.0 1050 $1,700 $1.62 37d 1 0.78mi
4548 Belfast Dr New Port Richey, FL 3.0 1.0 1075 $1,575 $1.47 67d 1 0.79mi
4834 Salem Dr New Port Richey, FL 2.0 1.0 864 $1,400 $1.62 48d 1 0.81mi
3814 Linkwood St New Port Richey, FL 3.0 1.0 1104 $1,625 $1.47 8d 1 0.84mi
5111 Amulet Dr Apt 105B Port Richey, FL 2.0 2.0 1104 $1,400 $1.27 21d 1 0.87mi
5111 Amulet Dr Apt 105B Port Richey, FL 2.0 2.0 1104 $1,300 $1.18 10d 1 0.87mi
4754 Marine Pkwy Unit 102-I New Port Richey, FL 2.0 2.0 1088 $1,500 $1.38 73d 1 0.89mi
4518 Audrey Ln Unit 4551 New Port Richey, FL 2.0 1.0 750 $1,295 $1.73 71d 1 0.89mi
4518 Audrey Ln New Port Richey, FL 2.0 1.0 750 $1,295 $1.73 41d 1 0.89mi
4529 Audrey Ln New Port Richey, FL 2.0 1.0 750 $1,295 $1.73 71d 1 0.90mi
5197 Silent Loop New Port Richey, FL 2.0 2.0 956 $2,200 $2.30 53d 1 0.90mi
5197 Silent Loop #124 New Port Richey, FL 2.0 2.0 956 $2,200 $2.30 73d 1 0.90mi
3528 Latimer St New Port Richey, FL 2.0 1.5 816 $1,475 $1.81 42d 1 0.90mi
4854 Marine Pkwy #103 New Port Richey, FL 1.0 2.0 1088 $1,500 $1.38 73d 1 0.90mi
5132 Amulet Dr #107 New Port Richey, FL 1.0 1.0 928 $1,295 $1.40 42d 1 0.91mi

Property features AI

Finance

Other
Property subtype: CondominiumZoning: MF1Irrigation equipmentFurnished
Financial info
Total annual fees: $8,352Lease restrictions apply
HOA & community
HOA (CONDO ASSOCIATES) — $696 monthlyAssociation fees include cable TV, pool, insurance, internet, recreational facilities, security, sewer, trash and waterAssociation approval requiredAssociation recreation (lease), clubhouse, deed restrictions, pool, sidewalks, street lightsSenior communityPets not allowed

Exterior

Parking
Carport (1 space)
Security
Community security included
Utilities
Public waterPublic sewerCable availableBB/HS internet availableElectricity connectedUnderground utilitiesSewer connected
Home design
Residential condominiumOne storyFaces west
Construction
Block and concrete constructionShingle roofSlab foundationBuilt as part of building number 4446
Exterior features
LightingPrivate mailboxRain guttersSidewalksPond view

Interior

Kitchen
DishwasherMicrowaveRangeRefrigerator
Bedrooms
2 bedrooms
Flooring
Ceramic tileLaminate
Bathrooms
1 full bathroom
Heating & cooling
Electric heatingCentral air conditioning
Interior features
Ceiling fansEat-in kitchenLiving room/dining room comboOpen floorplanSplit bedroom layout6 total rooms
Laundry & utility
Laundry inside

HOA detail $696/mo · $8,352/yr condo

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

Listing history 50 events

  1. 2026-08-08
    days on market $89,000 Active 86 DOM
  2. 2026-08-06
    days on market $89,000 Active 84 DOM
  3. 2026-08-05
    days on market $89,000 Active 83 DOM
  4. 2026-08-04
    days on market $89,000 Active 82 DOM
  5. 2026-08-03
    days on market $89,000 Active 81 DOM
  6. 2026-07-31
    days on market $89,000 Active 78 DOM
  7. 2026-07-30
    days on market $89,000 Active 76 DOM
  8. 2026-07-28
    days on market $89,000 Active 75 DOM
  9. 2026-07-26
    days on market $89,000 Active 73 DOM
  10. 2026-07-24
    days on market $89,000 Active 71 DOM
  11. 2026-07-23
    days on market $89,000 Active 70 DOM
  12. 2026-07-22
    days on market $89,000 Active 69 DOM
  13. 2026-07-21
    days on market $89,000 Active 68 DOM
  14. 2026-07-20
    days on market $89,000 Active 67 DOM
  15. 2026-07-18
    days on market $89,000 Active 64 DOM
  16. 2026-07-16
    days on market $89,000 Active 63 DOM
  17. 2026-07-15
    days on market $89,000 Active 62 DOM
  18. 2026-07-13
    days on market $89,000 Active 60 DOM
  19. 2026-07-13
    days on market $89,000 Active 59 DOM
  20. 2026-07-11
    days on market $89,000 Active 58 DOM
  21. 2026-07-10
    days on market $89,000 Active 57 DOM
  22. 2026-07-09
    days on market $89,000 Active 56 DOM
  23. 2026-07-07
    days on market $89,000 Active 54 DOM
  24. 2026-07-06
    days on market $89,000 Active 53 DOM
  25. 2026-07-06
    days on market $89,000 Active 52 DOM
  26. 2026-07-05
    days on market $89,000 Active 51 DOM
  27. 2026-07-03
    days on market $89,000 Active 50 DOM
  28. 2026-07-02
    days on market $89,000 Active 49 DOM
  29. 2026-07-01
    days on market $89,000 Active 48 DOM
  30. 2026-06-30
    days on market $89,000 Active 47 DOM
  31. 2026-06-29
    days on market $89,000 Active 46 DOM
  32. 2026-06-28
    days on market $89,000 Active 45 DOM
  33. 2026-06-27
    days on market $89,000 Active 44 DOM
  34. 2026-06-26
    days on market $89,000 Active 43 DOM
  35. 2026-06-24
    days on market $89,000 Active 41 DOM
  36. 2026-06-22
    days on market $89,000 Active 39 DOM
  37. 2026-06-22
    days on market $89,000 Active 38 DOM
  38. 2026-06-18
    days on market $89,000 Active 35 DOM
  39. 2026-06-17
    days on market $89,000 Active 34 DOM
  40. 2026-06-16
    days on market $89,000 Active 33 DOM
  41. 2026-06-15
    days on market $89,000 Active 32 DOM
  42. 2026-06-13
    days on market $89,000 Active 30 DOM
  43. 2026-06-09
    days on market $89,000 Active 26 DOM
  44. 2026-06-08
    days on market $89,000 Active 25 DOM
  45. 2026-06-07
    days on market $89,000 Active 24 DOM
  46. 2026-06-04
    days on market $89,000 Active 21 DOM
  47. 2026-06-03
    days on market $89,000 Active 20 DOM
  48. 2026-06-02
    days on market $89,000 Active 19 DOM
  49. 2026-06-01
    days on market $89,000 Active 18 DOM
  50. 2026-05-31
    days on market $89,000 Active 17 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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°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 · 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
$19,009
− Mortgage interest
−$4,985
− Property taxes
−$1,335
− Insurance
−$5,564
− Repairs & maintenance
−$1,521
− Management
−$1,521
− HOA
−$8,352
− Depreciation
−$2,589
Taxable loss
−$6,857
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,646
After-tax cash flow
$-4,188/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 $4,875–$14,625 screening

This newly remodeled 2-bedroom, 1-bath condo in Beacon Square is in excellent condition with fresh paint, new appliances, and updated fixtures. It offers a spacious floor plan and a bonus Florida room with a large walk-in closet. The property is move-in ready and has a good curb appeal.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Aesthetic improvements can attract more buyers and renters
  • Both Replace ceiling fans with energy-efficient models — Energy-efficient fans can reduce utility costs and improve comfort
  • Both Install smart home devices for energy efficiency and convenience — Smart home devices can increase property value and attract tech-savvy 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.

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

1 event — show timeline
  • 2026-05-14 Listed $89,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…