CashFlowRE
Sign in Sign up
7489 Western Circle Dr
B+ Composite 77.4
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

7489 Western Circle Dr · High Point, FL 34613
2 bd · 2.0 ba · 720 sqft · Manufactured public records · 90 Days on market
Built 1973 6,312 sqft lot Est $120k · 25% under $46/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-bedroom, 2-bath home with a cozy cottage feel! This inviting property features tile flooring throughout for easy maintenance. Enjoy a bright kitchen with convenient eat-in space, perfect for casual dining. The spacious Florida room offers endless possibilities for relaxing or entertaining. Step outside to a fenced yard, ideal for pets, gardening, or outdoor enjoyment. Utility room with ample storage space. Located in the vibrant & active 55+ High Point Golf Community that offers tons of amenities such as Golf, tennis, pickleball, heated pool, social events and so much more. High Point is located close to shopping, restaurants, entertainment, and medical facilities. Low HOA fees and you OWN YOUR OWN LAND.

Key facts

  • Bright kitchen
  • Golf amenities
  • Utility room

Tags

TILE FLOORINGBRIGHT KITCHENFLORIDA ROOMFENCED YARDUTILITY ROOMGOLF AMENITIES

Property features AI

Finance

  • Other: Living area 720 sq ft (public records); Building area total 1,271 sq ft (public records); Lot about 0.14 acres; Direction faces east
  • Financial info: Total annual fees $552
  • HOA & community: Has HOA (monthly fee $46); Association name: Susan Metz; Buyer approval required; Clubhouse; Deed restrictions; Pool; Golf and golf cart friendly; Senior community; Pets allowed: cats and dogs

Exterior

  • Parking: Carport (2 spaces)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Mobile home (double wide); One story; East-facing
  • Construction: Metal siding; Roof over; Pillar/post/pier foundation; Built on double wide construction
  • Exterior features: Outdoor lighting; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Tile; Tile flooring throughout
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Other laundry features

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 2-bed/2.0-bath manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $526 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 5.8% in High Point — 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 64/100 on livability (#677 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, schools F, amenities F.
  • Hernando (suburban): math 50% / reading 50% proficiency, ranked #38 of 73 in FL (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 691 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($59k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 4y ago; this cycle's ask has dropped $20k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.72%
Cap rate
13.32%
Cash-on-cash
25.09%
DSCR
2.12
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$119,520
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7538 Fairlane Ave 0.02mi 2/1.0 720 (0%) 8mo $112,000 $156 88
7526 Highpoint Blvd 0.17mi 2/2.0 768 (+7%) 14mo $122,000 $159 69
7540 Western Circle Dr 0.11mi 2/1.0 768 (+7%) 13mo $130,000 $169 69
7252 Fairlane Ave 0.40mi 2/2.0 696 (-3%) 14mo $113,000 $162 64
8114 Western Circle Dr 0.33mi 2/1.0 784 (+9%) 13mo $130,000 $166 54
7174 Fairlane Ave 0.47mi 2/2.0 660 (-8%) 12mo $120,000 $182 54
8348 Highpoint Blvd 0.56mi 2/2.0 805 (+12%) 4mo $143,000 $178 51

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
1.76×
Total profit
$19,021
Equity at exit
$13,404
10-year hold
IRR
27.0%
Equity multiple
3.38×
Total profit
$60,008
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.

ZIP-level market 34613

Home prices YoY
-17.2%
Active inventory
691
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,549 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$142 /mo · $1,709/yr
Insurance
$37
HOA
$46
Vacancy / Maint / Mgmt
$325
Net cashflow
$526

Break-even live

Break-even rent $883
Max offer price $89,900
Occupancy floor 61%

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

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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7513 Highpoint Blvd Brooksville, FL 2.0 1.0 672 $1,150 $1.71 24d 1 0.15mi
7402 Eastern Circle Dr Brooksville, FL 2.0 1.0 720 $1,200 $1.67 24d 1 0.93mi

HOA detail

Monthly dues
$46 · $552/yr
Likely covers
pool

Listing history 42 events

  1. 2026-06-18
    days on market $89,900 Active 90 DOM
  2. 2026-06-17
    days on market $89,900 Active 89 DOM
  3. 2026-06-16
    days on market $89,900 Active 88 DOM
  4. 2026-06-15
    days on market $89,900 Active 87 DOM
  5. 2026-06-13
    days on market $89,900 Active 85 DOM
  6. 2026-06-13
    days on market $89,900 Active 84 DOM
  7. 2026-06-09
    days on market $89,900 Active 81 DOM
  8. 2026-06-08
    days on market $89,900 Active 80 DOM
  9. 2026-06-07
    days on market $89,900 Active 79 DOM
  10. 2026-06-04
    days on market $89,900 Active 76 DOM
  11. 2026-06-03
    days on market $89,900 Active 75 DOM
  12. 2026-06-02
    days on market $89,900 Active 74 DOM
  13. 2026-06-01
    days on market $89,900 Active 73 DOM
  14. 2026-05-31
    days on market $89,900 Active 72 DOM
  15. 2026-05-04
    price $99,900
    Show marketing remark (730 chars)

    Charming 2-bedroom, 2-bath home with a cozy cottage feel! This inviting property features tile flooring throughout for easy maintenance. Enjoy a bright kitchen with convenient eat-in space, perfect for casual dining. The spacious Florida room offers endless possibilities for relaxing or entertaining. Step outside to a fenced yard, ideal for pets, gardening, or outdoor enjoyment. Utility room with ample storage space. Located in the vibrant & active 55+ High Point Golf Community that offers tons of amenities such as Golf, tennis, pickleball, heated pool, social events and so much more. High Point is located close to shopping, restaurants, entertainment, and medical facilities. Low HOA fees and you OWN YOUR OWN LAND.

  16. 2026-05-04
    price $99,900 730-char remark
    Show marketing remark (730 chars)

    Charming 2-bedroom, 2-bath home with a cozy cottage feel! This inviting property features tile flooring throughout for easy maintenance. Enjoy a bright kitchen with convenient eat-in space, perfect for casual dining. The spacious Florida room offers endless possibilities for relaxing or entertaining. Step outside to a fenced yard, ideal for pets, gardening, or outdoor enjoyment. Utility room with ample storage space. Located in the vibrant & active 55+ High Point Golf Community that offers tons of amenities such as Golf, tennis, pickleball, heated pool, social events and so much more. High Point is located close to shopping, restaurants, entertainment, and medical facilities. Low HOA fees and you OWN YOUR OWN LAND.

  17. 2026-03-20
    listed $109,900 Active
    Show marketing remark (730 chars)

    Charming 2-bedroom, 2-bath home with a cozy cottage feel! This inviting property features tile flooring throughout for easy maintenance. Enjoy a bright kitchen with convenient eat-in space, perfect for casual dining. The spacious Florida room offers endless possibilities for relaxing or entertaining. Step outside to a fenced yard, ideal for pets, gardening, or outdoor enjoyment. Utility room with ample storage space. Located in the vibrant & active 55+ High Point Golf Community that offers tons of amenities such as Golf, tennis, pickleball, heated pool, social events and so much more. High Point is located close to shopping, restaurants, entertainment, and medical facilities. Low HOA fees and you OWN YOUR OWN LAND.

  18. 2026-03-20
    listed $109,900 Active 730-char remark
    Show marketing remark (730 chars)

    Charming 2-bedroom, 2-bath home with a cozy cottage feel! This inviting property features tile flooring throughout for easy maintenance. Enjoy a bright kitchen with convenient eat-in space, perfect for casual dining. The spacious Florida room offers endless possibilities for relaxing or entertaining. Step outside to a fenced yard, ideal for pets, gardening, or outdoor enjoyment. Utility room with ample storage space. Located in the vibrant & active 55+ High Point Golf Community that offers tons of amenities such as Golf, tennis, pickleball, heated pool, social events and so much more. High Point is located close to shopping, restaurants, entertainment, and medical facilities. Low HOA fees and you OWN YOUR OWN LAND.

  19. 2025-01-27
    soldstatus $120,000
  20. 2025-01-23
    soldstatus $120,000 Closed 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  21. 2025-01-23
    soldstatus $120,000 Closed
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  22. 2025-01-09
    status Pending
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  23. 2025-01-09
    status Pending 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  24. 2024-11-09
    status Active
  25. 2024-10-23
    status Active 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  26. 2024-08-18
    status Active Under Contract - Accepting Back Up Offers 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  27. 2024-08-18
    status Pending
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  28. 2024-08-17
    historical 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  29. 2024-03-18
    listed $130,000 Active
  30. 2024-03-16
    listed $130,000 Active 1061-char remark
    Show marketing remark (1061 chars)

    Light and bright! This fully furnished 2 bedroom 2 bath with tile throughout. The functional eat in kitchen overlooks the living room. The spacious master bedroom has a ceiling fan and outdoor entrance to the fenced backyard and its own master bath with newer vanity and shower, The second bedroom is also spacious with a ceiling fan and outdoor entrance to the fenced backyard and the second bathroom has a tiled tub/shower combo with newer vanity. Huge Florida room with tiled floor and window a/c unit so it can be utilized yearound. The convenient utility shed comes with the washer, dryer and additional storage. This home features a low maintenance exterior with a sturdy metal roof, new A/C ductwork, new vapor barrier, new plumbing, electric is all up to code, new chain link fenced backyard. Located in the sought after Highpoint community where you own your own land and the HOA fee is a low $48 a month. An Active 55 plus community offering heated pool, golf membership, restaurant and more. Fully furnished can close fast! Seller says make an offer!

  31. 2022-06-16
    historical
  32. 2022-06-13
    soldstatus $110,000 Closed
  33. 2022-06-08
    soldstatus $110,000
  34. 2022-06-07
    soldstatus $110,000 Closed
  35. 2022-06-07
    soldstatus $110,000
  36. 2022-06-02
    status Pending
  37. 2022-06-02
    status Pending
  38. 2022-05-02
    price $119,900
  39. 2022-05-02
    listed $119,900 Active
  40. 2022-03-10
    listed $129,900 Active
  41. 2022-03-10
    listed $119,900
  42. 1992-10-09
    soldstatus $20,000

ⓘ 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
$1,709 · $142/mo
Projected year-2 tax
$1,709 · $142/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$18,586
− Mortgage interest
−$5,036
− Property taxes
−$1,709
− Insurance
−$450
− Repairs & maintenance
−$1,487
− Management
−$1,487
− HOA
−$552
− Depreciation
−$2,615
Taxable income
$5,251
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,260
After-tax cash flow
$5,055/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
Hernando
NCES district ID
1200810
Math proficiency
50% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$41,985
Composite
42.03/100
National rank
#3329
State rank
#38 of 73 in FL

Livability — High Point

Score
64/100
State rank
#677
US rank
#14099

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, FL
County
Hernando County · 169,677 people
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
19,337
Household income
$58,596
Rent vs Own
9.2% rent · 90.8% own
Severe rent burden
307.0

Population outlook (Hernando County) Hauer SSP2

Today (2025)
189,218 people
By 2030
194,367 · +2.7%
By 2040
203,398 · +7.5%
By 2050
209,589 · +10.8%
By 2075
218,452 · +15.4%
By 2100
205,923 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
92% English-only · Spanish 3% French/Haitian/Cajun 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Hernando

2024 margin
Solid R (+37.0) · D 31.1% · R 68.2%
2008→2024 swing
-33.5pp toward R · 2008: -3.6pp · 2024: -37.0pp
All cycles
2024: R+37.0 2020: R+30.2 2016: R+29.0 2012: R+8.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.51%
Current HPI
276.2229
Rent YoY
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

+399.5% since first listed
28 events — show timeline
  • 2026-05-04 Price Changed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Price Changed $99,900 HCAR
  • 2026-03-20 Listed $109,900 HCAR
  • 2026-03-20 Listed $109,900 Stellar MLS as Distributed by MLS Grid
  • 2025-01-27 Sold (Public Records) $120,000 Public Records
  • 2025-01-23 Sold (MLS) $120,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-23 Sold (MLS) $120,000 HCAR
  • 2025-01-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-01-09 Pending HCAR
  • 2024-11-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-10-23 Relisted HCAR
  • 2024-08-18 Relisted HCAR
  • 2024-08-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-08-17 Listing Removed HCAR
  • 2024-03-18 Listed $130,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-16 Listed $130,000 HCAR
  • 2022-06-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-06-13 Sold (MLS) $110,000 Stellar MLS as Distributed by MLS Grid
  • 2022-06-08 Sold (Public Records) $110,000 Public Records
  • 2022-06-07 Sold (MLS) $110,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2022-06-07 Sold (MLS) $110,000 HCAR
  • 2022-06-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-06-02 Pending HCAR
  • 2022-05-02 Price Changed $119,900 HCAR
  • 2022-05-02 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2022-03-10 Listed $119,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2022-03-10 Listed $129,900 HCAR
  • 1992-10-09 Sold (Public Records) $20,000 Public Records

Property tax history

+13.1%/yr

Latest (2025): $1,709 · +137.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…