4213 Tipperary Ln · Brooksville, FL 34601

$27,500

2 bd · 2.0 ba · 1,008 sqft · Other · 32 Days on market

Built 1979 Good condition

---

Why this score? — see what drove the D+ 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 +15.0/30.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Schools +4.2/10.0
• Condition / age +3.8/5.0
• Livability +3.6/5.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Searching for an affordable Florida retreat with plenty of potential? This charming double-wide home is located on a level lot in the heart of Clover Leaf Farms, a sought-after 55+ community. Inside, you & acirc; & euro; & trade; ll find 2 bedrooms, 2 bathrooms, and a spacious four-season sunroom perfect for relaxing, entertaining, or enjoying your morning coffee year-round. The home comes partially furnished and includes stainless steel kitchen appliances, including the refrigerator and range. A working washer and dryer are also included and located in the roomy storage shed for added convenience. The attached oversized carport offers generous parking space while providing shad

Key facts

• Mature oak trees
• Roomy storage shed
• Indoor heated pool

Tags

• FOUR-SEASON SUNROOM
• ROOMY STORAGE SHED
• ATTACHED OVERSIZED CARPORT
• MATURE OAK TREES
• BEAUTIFULLY MAINTAINED GROUNDS
• INDOOR HEATED POOL

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath other listed at $28k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $504 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $28k).
• Recommended offer: $27k (3.0% below list) — sets the bar for market timing.
• Cap rate 46.9% vs local median 0.6% in Brooksville — 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 71/100 on livability (#377 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime D, 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: Rents flat; 492 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $190 of loan paydown is wiped out by about $825 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 + 0.2% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 32 days — a 3% lower offer ($27k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $26,675 (3.0% below list)

Questions for the listing agent

1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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: 5.16% ✓
• Cap rate: 46.88%
• Cash-on-cash: 144.96%
• DSCR: 7.45
• GRM: 1.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.19% rent growth · sell at horizon

5-year hold

• IRR: 73.7%
• Equity multiple: 4.12×
• Total profit: $24,003
• Equity at exit: $4,100

10-year hold

• IRR: 76.3%
• Equity multiple: 7.26×
• Total profit: $48,228
• Equity at exit: $2,378

Cash invested: $7,700 (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.

Methodology + full state rankings →

ZIP-level market 34601

• Home prices YoY: -29.7%
• Rents YoY: 0.2%
• Active inventory: 492
• Price-to-rent: 1.6×

Monthly cashflow live

• Estimated rent: $1,418 high
• Mortgage (P&I): −$144
• Tax est. 1.5%: −$34 /mo · $412/yr
• Insurance: −$11
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$298
• Net cashflow: $504

Break-even live

Break-even rent $780

Max offer price $27,500

Occupancy floor 59%

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: $6,875
• Closing costs: $825
• Reserves months: —
• Total cash needed: —

Rent comps 10 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5620 Woodford St Brooksville, FL	3.0	2.0	1356	$1,599	$1.18	24d	1	0.36mi
5364 Bahia Way Brooksville, FL	2.0	2.0	1460	$1,599	$1.10	24d	1	0.40mi
87 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,295	$1.70	5d	1	0.93mi
208 Oakwood Dr Brooksville, FL	3.0	1.5	1108	$1,450	$1.31	20d	1	0.93mi
131 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,395	$1.83	5d	1	0.94mi
105 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,395	$1.83	5d	1	0.95mi
109 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,299	$1.71	17d	1	0.95mi
113 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,395	$1.83	17d	1	0.95mi
181 Dryden Pl Brooksville, FL	1.0–2.0	1.0	714	$1,395	$1.95	12d	4	0.97mi
199 Dryden Pl Brooksville, FL	2.0	1.0	761	$1,395	$1.83	5d	1	1.00mi

Listing history 15 events

1. 2026-06-18
   days on market $27,500 Active 32 DOM
2. 2026-06-17
   days on market $27,500 Active 31 DOM
3. 2026-06-16
   days on market $27,500 Active 30 DOM
4. 2026-06-15
   days on market $27,500 Active 29 DOM
5. 2026-06-13
   days on market $27,500 Active 27 DOM
6. 2026-06-13
   days on market $27,500 Active 26 DOM
7. 2026-06-09
   days on market $27,500 Active 23 DOM
8. 2026-06-08
   days on market $27,500 Active 22 DOM
9. 2026-06-07
   days on market $27,500 Active 21 DOM
10. 2026-06-04
    days on market $27,500 Active 18 DOM
11. 2026-06-03
    days on market $27,500 Active 17 DOM
12. 2026-06-02
    days on market $27,500 Active 16 DOM
13. 2026-06-01
    days on market $27,500 Active 15 DOM
14. 2026-05-31
    days on market $27,500 Active 14 DOM
15. 2026-05-18
    listed $27,500 Active

ⓘ 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 6/10 Major FEMA zone AE · 71% chance over 30 yrs
• 🔥 Wildfire 6/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 26 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,016
• − Mortgage interest: −$1,540
• − Property taxes: −$412
• − Insurance: −$5,256
• − Repairs & maintenance: −$1,361
• − Management: −$1,361
• − Depreciation: −$800
• Taxable income: $6,284
• Est. tax owed @ 24.0%: −$1,508
• After-tax cash flow: $4,535/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 · 1 photo

Good 75/100 Cosmetic rehab

This charming double-wide home in Clover Leaf Farms is in good condition with minimal updates needed. It offers a spacious sunroom, stainless steel appliances, and a well-maintained exterior, making it an attractive property for both resale and rental.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhances curb appeal and adds value.
• Resale Upgrading kitchen appliances — Modernizes the kitchen and appeals to potential buyers.
• Resale Upgrading bathrooms — Modernizes the bathrooms and appeals to potential buyers.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value. ↑
• Resale Upgrading kitchen appliances — Modernizes the kitchen and appeals to potential buyers. ↑
• Resale Upgrading bathrooms — Modernizes the bathrooms and appeals to potential buyers. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Brooksville

• Score: 71/100
• State rank: #377
• US rank: #6668

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Brooksville, FL
• County: Hernando County · 169,677 people
• City population: 57,094
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 24,115
• Household income: $60,440
• Rent vs Own: 27.6% rent · 72.4% own
• Severe rent burden: 664.0

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 (77%)
• Race & ethnicity: White 77% Hispanic / Latino 11% Black 8% Two or more races 5%
• Hispanic origin (detail): Puerto Rican 4% Cuban 2% Dominican 1%
• Common ancestry: Slovak 4% Romanian 2% Iranian 2%
• Foreign-born: 4% · Canada, Jamaica
• Languages at home: 93% English-only · Spanish 6%

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: ▼ -132.68%
• Current HPI: 313.4695
• Rent YoY: ▲ 0.19%
• 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

• 2026-05-18 Listed $27,500 FSBO.com