CashFlowRE
Sign in Sign up
2141 Speck Dr
B- Composite 67.72
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.4/10.0
  • Schools +4.3/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,900

2141 Speck Dr · Holiday, FL 34691
2 bd · 2.0 ba · 1,497 sqft · Manufactured public records · 25 Days on market
Built 1992 6,120 sqft lot Est $196k · 21% under $16/mo HOA · 1% of rent

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

Listing remarks MLS

One of a kind opportunity - extra large home on an oversized, fenced lot! Great for a family who needs room to spare. Very large Master and Master Bath. Roomy 2nd and 3rd bedrooms with their own walk-in closets. Stainless steel appliances. New air conditioning. Whole house plumbing replaced. New upgraded electrical box. Currently undergoing renovations. Will entertain offers from a buyer who wants to do the renovations himself. Room measurements are approximate. Lender pre-approval or POF must be provided with any offer.

Key facts

  • No lot fees
  • Open layout
  • Large porch

Tags

OPEN LAYOUTLARGE PORCHCORNER LOTNO LOT FEESNO LAND LEASE

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Manufactured Home; Zoning: R1MH; Lot size approximately 0.14 acre
  • Financial info: Total annual fees $440; Total monthly fees $36.67
  • HOA & community: HOA: Ameritech Management; HOA required; Association fee $110 quarterly; Monthly HOA amount $36.67; Pets allowed

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Septic tank; Cable available; Electricity available and connected; Water available and connected
  • Home design: Manufactured home (double wide); Single-story; Faces southeast; Entry level: One
  • Construction: Shingle roof; Other construction materials; Crawlspace foundation; Built as a manufactured home
  • Exterior features: Other exterior features; Paved road access; Corner lot

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Open floor plan
  • Laundry & utility: Laundry: Other

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 $156k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $156k).
  • Recommended offer: $154k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.6% in Holiday — 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 (#623 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: crime D+, schools D, amenities 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.
  • Market conditions: Rents rising (+2.0%/yr); 328 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 42% 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 25 days — a 2% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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 $69k; list at $156k implies a 126% 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 $153,561 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
1.14%
Cap rate
8.92%
Cash-on-cash
9.38%
DSCR
1.42
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$196,107
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3747 Lomi Lomi Dr 0.19mi 2/2.0 1,392 (-7%) 9mo $150,000 $108 72
2101 Hilo Dr 0.22mi 2/2.0 1,320 (-12%) 2mo $173,000 $131 69
4004 Reggie Dr 0.05mi 3/2.0 (+1) 1,272 (-15%) 3mo $125,000 $98 66
3743 Lomi Lomi Dr 0.24mi 3/2.0 (+1) 1,350 (-10%) 5mo $213,500 $158 63
2133 Oahu Dr #140 0.14mi 2/2.0 1,296 (-13%) 10mo $184,900 $143 63
2115 Waterview Dr 0.32mi 2/2.0 1,296 (-13%) 7mo $165,000 $127 57

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-5,205
Equity at exit
$23,245
10-year hold
IRR
5.4%
Equity multiple
1.38×
Total profit
$16,738
Equity at exit
$13,479

Cash invested: $43,652 (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 34691

Home prices YoY
-23.9%
Rents YoY
2.0%
Active inventory
328
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,776 high interval (Pro) →
Mortgage (P&I)
$818
Tax from tax record
$163 /mo · $1,957/yr
Insurance
$65
HOA
$16
Vacancy / Maint / Mgmt
$373
Net cashflow
$341

Break-even live

Break-even rent $1,344
Max offer price $155,900
Occupancy floor 76%

Sensitivity live

Price -10% $429 -5% $385 +0% $341 +5% $297 +10% $253
Rent -10% $201 -5% $271 +0% $341 +5% $411 +10% $481
Rate -1.0pp $420 -0.5pp $381 base $341 +0.5pp $301 +1.0pp $260

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
$38,975
Closing costs
$4,677
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
3749 Beechwood Dr Holiday, FL 2.0 1.0 1012 $1,623 $1.60 0d 1 0.26mi
2132 Kepner Dr Holiday, FL 2.0 1.0 920 $1,295 $1.41 21d 1 0.28mi
3711 Redwood Dr Holiday, FL 3.0 2.0 1368 $1,795 $1.31 0d 1 0.31mi
3742 Darlington Rd Holiday, FL 2.0 1.5 936 $1,800 $1.92 25d 1 0.41mi
3521 Allandale Dr Holiday, FL 2.0 2.0 1368 $1,800 $1.32 25d 1 0.47mi
3549 Westminister Ct Holiday, FL 3.0 2.0 1508 $2,350 $1.56 25d 1 0.48mi
3600 Darlington Rd Holiday, FL 3.0 2.0 1620 $1,800 $1.11 25d 1 0.53mi
3513 Trask Dr Holiday, FL 2.0 1.5 1000 $1,249 $1.25 25d 1 0.54mi
4036 Sunray Dr Holiday, FL 3.0 2.0 1842 $2,350 $1.28 25d 1 0.54mi
3446 Cincinnati Dr Holiday, FL 3.0 2.0 1216 $1,906 $1.57 6d 1 0.54mi
3536 Darlington Rd Holiday, FL 3.0 2.0 1400 $1,950 $1.39 25d 1 0.56mi
2117 Calusa Trl Holiday, FL 2.0 1.0 1205 $1,595 $1.32 0d 1 0.59mi
4205 Jordana Way Holiday, FL 1.0–3.0 1.0–2.0 1027 $1,404 $1.37 3d 13 0.70mi
1624 Springdale Dr Holiday, FL 2.0 1.0 1000 $1,575 $1.57 6d 1 0.74mi
2620 Cheval Dr Holiday, FL 3.0 2.0 1602 $1,699 $1.06 6d 1 0.76mi
4348 Plaza Dr Holiday, FL 1.0–2.0 1.0–2.0 860 $1,499 $1.74 0d 7 0.77mi
4620 Tropical Ln Holiday, FL 2.0 1.0 1276 $1,650 $1.29 3d 1 0.79mi
4823 Longwood Ave Holiday, FL 3.0 1.0 1122 $1,800 $1.60 6d 1 0.85mi
3433 Atlantis Dr Holiday, FL 2.0 1.0 1024 $1,500 $1.46 25d 1 0.85mi
4723 Aegean Ave Holiday, FL 2.0 1.0 1000 $1,636 $1.64 6d 1 0.91mi
2610 Templewood Dr Holiday, FL 3.0 1.0 1056 $1,800 $1.70 6d 1 0.91mi
4835 Blossom Dr Holiday, FL 2.0 2.0 1174 $1,700 $1.45 25d 1 0.92mi
2509 Sweetwood Dr Holiday, FL 2.0 1.0 988 $1,650 $1.67 19d 1 0.92mi
3143 Pinon Dr Holiday, FL 2.0 2.0 1034 $1,695 $1.64 23d 1 0.94mi
3623 Holiday Lake Dr Holiday, FL 3.0 1.0 1004 $1,525 $1.52 25d 1 0.98mi
1552 Alert St Holiday, FL 3.0 1.0 956 $2,100 $2.20 6d 1 0.98mi
3052 Salton St Holiday, FL 2.0 2.0 1067 $1,600 $1.50 25d 1 0.99mi
3162 Victoria Inlet Dr Holiday, FL 3.0 2.5 1632 $2,375 $1.46 6d 1 1.03mi
3838 Staysail Ln Unit 3838 Holiday, FL 2.0 1.0 1114 $1,500 $1.35 25d 1 1.03mi
2412 Arcadia Rd Holiday, FL 3.0 1.0 1360 $1,603 $1.18 25d 1 1.05mi
3531 Rosewater Dr Holiday, FL 2.0 2.0 907 $1,795 $1.98 25d 1 1.05mi
2814 Jacob Crossing Ln Holiday, FL 3.0 2.5 1444 $1,995 $1.38 25d 1 1.10mi
3530 Oxford Dr Holiday, FL 2.0 1.5 1080 $1,495 $1.38 23d 1 1.11mi
3093 Inlet Breeze Way Holiday, FL 3.0 2.5 1616 $1,895 $1.17 25d 1 1.13mi
1440 Brixton Ln Holiday, FL 2.0 1.0 952 $1,707 $1.79 25d 1 1.15mi
2555 Charlan Ct Unit Main Holiday, FL 3.0 2.0 1650 $2,301 $1.39 25d 1 1.15mi
2555 Charlan Ct Holiday, FL 3.0 2.5 1634 $2,500 $1.53 25d 1 1.15mi
3301 Rosefield Dr Holiday, FL 3.0 2.0 1340 $2,100 $1.57 19d 1 1.17mi
1132 Maybury Dr Holiday, FL 3.0 2.0 1173 $1,838 $1.57 3d 1 1.18mi
1351 Whitehall Ln Holiday, FL 2.0 1.0 1078 $1,550 $1.44 25d 1 1.18mi

HOA detail

Monthly dues
$16 · $192/yr
Likely covers
electric

Listing history 27 events

  1. 2026-06-18
    days on market $155,900 Active 25 DOM
  2. 2026-06-17
    days on market $155,900 Active 24 DOM
  3. 2026-06-16
    days on market $155,900 Active 23 DOM
  4. 2026-06-15
    days on market $155,900 Active 22 DOM
  5. 2026-06-13
    days on market $155,900 Active 20 DOM
  6. 2026-06-09
    days on market $155,900 Active 16 DOM
  7. 2026-06-08
    days on market $155,900 Active 15 DOM
  8. 2026-06-07
    days on market $155,900 Active 14 DOM
  9. 2026-06-04
    days on market $155,900 Active 11 DOM
  10. 2026-06-03
    days on market $155,900 Active 10 DOM
  11. 2026-06-02
    days on market $155,900 Active 9 DOM
  12. 2026-06-01
    days on market $155,900 Active 8 DOM
  13. 2026-05-31
    days on market $155,900 Active 7 DOM
  14. 2026-05-24
    listed $155,900 Active
  15. 2026-05-24
    historical
  16. 2026-05-24
    listed $155,900 Active
  17. 2018-09-10
    soldstatus $69,000 Sold 526-char remark
    Show marketing remark (526 chars)

    One of a kind opportunity - extra large home on an oversized, fenced lot! Great for a family who needs room to spare. Very large Master and Master Bath. Roomy 2nd and 3rd bedrooms with their own walk-in closets. Stainless steel appliances. New air conditioning. Whole house plumbing replaced. New upgraded electrical box. Currently undergoing renovations. Will entertain offers from a buyer who wants to do the renovations himself. Room measurements are approximate. Lender pre-approval or POF must be provided with any offer.

  18. 2018-09-07
    soldstatus $69,000
  19. 2018-08-27
    status Pending 526-char remark
    Show marketing remark (526 chars)

    One of a kind opportunity - extra large home on an oversized, fenced lot! Great for a family who needs room to spare. Very large Master and Master Bath. Roomy 2nd and 3rd bedrooms with their own walk-in closets. Stainless steel appliances. New air conditioning. Whole house plumbing replaced. New upgraded electrical box. Currently undergoing renovations. Will entertain offers from a buyer who wants to do the renovations himself. Room measurements are approximate. Lender pre-approval or POF must be provided with any offer.

  20. 2018-07-09
    listed $74,900 Active 526-char remark
    Show marketing remark (526 chars)

    One of a kind opportunity - extra large home on an oversized, fenced lot! Great for a family who needs room to spare. Very large Master and Master Bath. Roomy 2nd and 3rd bedrooms with their own walk-in closets. Stainless steel appliances. New air conditioning. Whole house plumbing replaced. New upgraded electrical box. Currently undergoing renovations. Will entertain offers from a buyer who wants to do the renovations himself. Room measurements are approximate. Lender pre-approval or POF must be provided with any offer.

  21. 2016-06-21
    historical
  22. 2016-05-26
    listed $54,900 Active
  23. 2012-08-06
    soldstatus $27,000
  24. 2012-04-11
    listed $40,000
  25. 2005-02-11
    soldstatus $75,900
  26. 2005-02-07
    soldstatus $75,900
  27. 2004-11-16
    listed $75,900

ⓘ 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
$1,957 · $163/mo
Projected year-2 tax
$1,957 · $163/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 4/10 Moderate FEMA zone X (shaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$21,306
− Mortgage interest
−$8,733
− Property taxes
−$1,957
− Insurance
−$780
− Repairs & maintenance
−$1,705
− Management
−$1,705
− HOA
−$192
− Depreciation
−$4,535
Taxable income
$1,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$408
After-tax cash flow
$3,684/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 — Holiday

Score
66/100
State rank
#623
US rank
#12124

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Holiday, FL
County
Pasco County · 524,098 people
City population
33,730
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
21,232
Household income
$50,288
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
1031.0

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 (73%)
Race & ethnicity
White 73% Hispanic / Latino 15% Two or more races 11% Black 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 6% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 2%
Foreign-born
10% · Canada, Vietnam
Languages at home
82% English-only · Spanish 8% Other Indo-European 5% Other Asian/Pacific 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
▼ -102.84%
Current HPI
326.9843
Rent YoY
▲ 2.05%
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

+105.4% since first listed
14 events — show timeline
  • 2026-05-24 Listed $155,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-05-24 Listed $155,900 Stellar MLS as Distributed by MLS Grid
  • 2018-09-10 Sold (MLS) $69,000 Stellar MLS as Distributed by MLS Grid
  • 2018-09-07 Sold (Public Records) $69,000 Public Records
  • 2018-08-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-07-09 Listed $74,900 Stellar MLS as Distributed by MLS Grid
  • 2016-06-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-05-26 Listed $54,900 Stellar MLS as Distributed by MLS Grid
  • 2012-08-06 Sold (MLS) $27,000 Stellar MLS as Distributed by MLS Grid
  • 2012-04-11 Listed $40,000 Stellar MLS as Distributed by MLS Grid
  • 2005-02-11 Sold (Public Records) $75,900 Public Records
  • 2005-02-07 Sold (MLS) $75,900 Stellar MLS as Distributed by MLS Grid
  • 2004-11-16 Listed $75,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+9.6%/yr

Latest (2025): $1,957 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…