12041 Hoosier Ct #202 · Bayonet Point, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 114°F)
- 7 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +19.4/30.0
- 1% rule +8.0/10.0
- ARV discount +7.5/15.0
- DSCR +6.1/10.0
- Schools +4.3/10.0
- Livability +3.5/5.0
- Condition / age +2.5/5.0
- Rent growth +1.9/5.0
- Appreciation +0.0/10.0
$129,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
Key facts
- Corner condo
- Ceiling fans
- New a/c
Tags
Property features AI
Finance
- Other: Condo land included; Association fee required
- Financial info: Total annual association fees $4,440; Monthly condo fee $370
- HOA & community: Has HOA (monthly fee $370); HOA covers cable TV, pool, trash and water; Community pool; Shuffleboard court; Deed restrictions; Buyer approval required; Senior community; Pets allowed with size limit
Exterior
- Parking: Carport with 1 car space
- Security: Gated community
- Utilities: Public water; Public sewer; Public utilities
- Home design: Condominium; 2 total stories; Unit on 2nd floor; Faces south
- Construction: Stucco and frame construction; Shingle roof; Block and slab foundation; Built on a 0.12-acre lot
- Exterior features: Other exterior features; Storage building/area
Interior
- Kitchen: Dishwasher; Range; Refrigerator
- Bedrooms: 2 bedrooms
- Flooring: Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Window treatments; Florida room; Other interior features
- Laundry & utility: Washer; Dryer; Inside laundry in a laundry closet
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $129k.
Deal economics
- At list price, monthly cash flow is $143 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $129k).
- Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.6% vs local median 5.3% in Bayonet 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 69/100 on livability (#485 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities D+, schools 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 soft (-2.3%/yr); 790 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 ($51k/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 $892 of loan paydown is wiped out by about $4k 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 242 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 9y ago; this cycle's ask has dropped $30k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 22% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.30% ✓
- Cap rate
- 7.63%
- Cash-on-cash
- 4.76%
- DSCR
- 1.21
- GRM
- 6.4
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -13.2%
- Equity multiple
- 0.54×
- Total profit
- $-16,500
- Equity at exit
- $19,234
- IRR
- -11.7%
- Equity multiple
- 0.42×
- Total profit
- $-20,821
- Equity at exit
- $11,154
Cash invested: $36,120 (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
ZIP-level market 34667
- Rents YoY
- -2.3%
- Active inventory
- 790
- Price-to-rent
- 6.4×
Monthly cashflow live
- Estimated rent
- $1,681 high interval (Pro) →
- Mortgage (P&I)
- −$676
- Tax from tax record
- −$84 /mo · $1,013/yr
- Insurance
- −$54
- HOA
- −$370
- Vacancy / Maint / Mgmt
- −$353
- Net cashflow
- $143
Break-even live
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
- $32,250
- Closing costs
- $3,870
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 12041 Hoosier Ct #204 Hudson, FL | 2.0 | 2.0 | 1103 | $1,495 | $1.36 | 24d | 1 | 0.02mi |
| 12041 Hoosier Ct #204 Hudson, FL | 2.0 | 2.0 | 1103 | $1,495 | $1.36 | 17d | 1 | 0.02mi |
| 12027 Hoosier Ct #203 Hudson, FL | 2.0 | 2.0 | 1103 | $1,550 | $1.41 | 24d | 1 | 0.06mi |
| 7616 Danube Dr Hudson, FL | 2.0 | 2.0 | 1125 | $1,350 | $1.20 | 24d | 1 | 0.26mi |
| 7602 Danube Dr Unit 7602 Hudson, FL | 2.0 | 2.0 | 1125 | $1,600 | $1.42 | 24d | 1 | 0.27mi |
| 7924 Halsey Dr Port Richey, FL | 3.0 | 2.0 | 1272 | $1,800 | $1.42 | 21d | 1 | 0.39mi |
| 7924 Halsey Dr Port Richey, FL | 3.0 | 2.0 | 1272 | $1,800 | $1.42 | 4d | 1 | 0.39mi |
| 12200 Hudson Ridge Dr Port Richey, FL | 2.0–3.0 | 2.0 | 1107 | $1,468 | $1.33 | 2d | 10 | 0.46mi |
| 7539 Gulf Highlands Dr Port Richey, FL | 2.0 | 1.5 | 936 | $1,550 | $1.66 | 4d | 1 | 0.50mi |
| 11630 Paige Dr Port Richey, FL | 3.0 | 1.0 | 1152 | $1,680 | $1.46 | 12d | 1 | 0.50mi |
| 11610 Meadow Dr Port Richey, FL | 2.0 | 2.0 | 1128 | $1,570 | $1.39 | 12d | 1 | 0.51mi |
| 11611 Constance Dr Port Richey, FL | 3.0 | 1.0 | 984 | $1,540 | $1.57 | 24d | 1 | 0.52mi |
| 11611 Constance Dr Port Richey, FL | 3.0 | 1.0 | 984 | $1,540 | $1.57 | 11d | 1 | 0.52mi |
| 7715 Sue Ellen Dr Port Richey, FL | 2.0 | 2.0 | 1080 | $1,495 | $1.38 | 3d | 1 | 0.54mi |
| 7608 Sue Ellen Dr Port Richey, FL | 3.0 | 2.0 | 1310 | $2,400 | $1.83 | 24d | 1 | 0.58mi |
| 7433 Greystone Dr #7433 Hudson, FL | 2.0 | 2.0 | 1029 | $1,300 | $1.26 | 17d | 1 | 0.59mi |
| 7804 Topay Ln Port Richey, FL | 3.0 | 2.0 | 1125 | $1,811 | $1.61 | 4d | 1 | 0.61mi |
| 7530 Judith Cres Port Richey, FL | 2.0 | 2.0 | 1446 | $1,695 | $1.17 | 20d | 1 | 0.67mi |
| 7530 Judith Cres Port Richey, FL | 2.0 | 2.0 | 1446 | $2,200 | $1.52 | 24d | 1 | 0.67mi |
| 8304 Mill Creek Ln Hudson, FL | 2.0 | 2.0 | 1000 | $1,650 | $1.65 | 24d | 1 | 0.68mi |
| 12702 Social Dr Hudson, FL | 2.0 | 1.0 | 1032 | $1,500 | $1.45 | 4d | 1 | 0.72mi |
| 8312 Mill Creek Ln Hudson, FL | 2.0 | 2.0 | 1152 | $1,600 | $1.39 | 24d | 1 | 0.73mi |
| 7520 Hawthorn Dr Unit NA Port Richey, FL | 2.0 | 2.0 | 1303 | $1,900 | $1.46 | 24d | 1 | 0.76mi |
| 7520 Hawthorn Dr Port Richey, FL | 2.0 | 2.0 | 1303 | $1,800 | $1.38 | 23d | 1 | 0.76mi |
| 7531 Greybirch Ter Port Richey, FL | 3.0 | 2.0 | 1400 | $2,000 | $1.43 | 24d | 1 | 0.77mi |
| 12809 College Hill Dr Hudson, FL | 3.0 | 2.0 | 1114 | $1,780 | $1.60 | 4d | 1 | 0.79mi |
| 11241 Yewtree Ave Port Richey, FL | 3.0 | 2.0 | 1306 | $1,950 | $1.49 | 23d | 1 | 0.82mi |
| 8161 Braddock Cir #1 Port Richey, FL | 2.0 | 2.0 | 1000 | $1,595 | $1.59 | 17d | 1 | 0.87mi |
| 7300 Country Club Dr Hudson, FL | 2.0 | 1.0 | 926 | $1,400 | $1.51 | 2d | 1 | 0.88mi |
| 11635 Salmon Dr Port Richey, FL | 2.0 | 1.5 | 816 | $1,500 | $1.84 | 24d | 1 | 0.93mi |
| 11138 Yellowwood Ln Unit NA Port Richey, FL | 3.0 | 1.0 | 1000 | $1,800 | $1.80 | 24d | 1 | 0.95mi |
| 7540 Venice Dr Port Richey, FL | 3.0 | 2.0 | 1394 | $1,775 | $1.27 | 4d | 1 | 0.95mi |
| 7705 Ilex Dr Port Richey, FL | 3.0 | 2.0 | 1349 | $2,000 | $1.48 | 24d | 1 | 0.99mi |
| 8305 Sandwedge Cir Unit A Hudson, FL | 2.0 | 2.0 | 1144 | $1,450 | $1.27 | 21d | 1 | 1.06mi |
| 7213 Seward Dr Port Richey, FL | 2.0 | 1.0 | 700 | $1,500 | $2.14 | 24d | 1 | 1.07mi |
| 11103 Harding Dr Unit 2 Port Richey, FL | 2.0 | 1.0 | 760 | $1,450 | $1.91 | 20d | 1 | 1.09mi |
| 12221 Holbrook Dr Bayonet Point, FL | 1.0–2.0 | 1.0–2.0 | 761 | $1,685 | $2.21 | 1d | 59 | 1.14mi |
| 11031 Hassle Ave Port Richey, FL | 3.0 | 1.0 | 1006 | $1,595 | $1.59 | 24d | 1 | 1.20mi |
| 10905 Kingsbridge Rd Port Richey, FL | 3.0 | 2.0 | 1176 | $1,566 | $1.33 | 4d | 1 | 1.21mi |
| 12535 3rd Isle Hudson, FL | 2.0 | 2.0 | 1389 | $2,600 | $1.87 | 24d | 1 | 1.24mi |
HOA detail condo
- Monthly dues
- $370 · $4,440/yr
- Likely covers
- watertrashinternetcablepool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 27 events
-
2026-06-18days on market $129,000 Active 242 DOM
-
2026-06-17days on market $129,000 Active 241 DOM
-
2026-06-16days on market $129,000 Active 240 DOM
-
2026-06-15days on market $129,000 Active 239 DOM
-
2026-06-13days on market $129,000 Active 237 DOM
-
2026-06-09days on market $129,000 Active 233 DOM
-
2026-06-08days on market $129,000 Active 232 DOM
-
2026-06-07days on market $129,000 Active 231 DOM
-
2026-06-04days on market $129,000 Active 228 DOM
-
2026-06-03days on market $129,000 Active 227 DOM
-
2026-06-02days on market $129,000 Active 226 DOM
-
2026-06-01days on market $129,000 Active 225 DOM
-
2026-05-31days on market $129,000 Active 224 DOM
-
2026-05-19price $129,000
-
2025-12-15price $133,000
-
2025-10-19$159,000 Active
-
2023-07-07soldstatus $150,000
-
2023-06-30soldstatus $150,000 Closed 505-char remark
Show marketing remark (505 chars)
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
-
2023-05-30status Pending 505-char remark
Show marketing remark (505 chars)
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
-
2023-05-03price $157,000 505-char remark
Show marketing remark (505 chars)
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
-
2023-03-10price $159,500 505-char remark
Show marketing remark (505 chars)
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
-
2023-02-21$165,000 Active 505-char remark
Show marketing remark (505 chars)
Beautiful, clean and spacious 2 bedroom, 2 bathroom condominium. Located in THE HILLSIDE CONDOMINIUMS, a highly sought after 55+ community. Some upgrades include: 3 ton A/C, water heater, washer and dryer, Luxury vinyl-plank floors, interior paint and more. The condo fee includes: water, trash, insurance, cable TV and internet; plus recreational facilities: pool, clubhouse and shuffleboard court. Located close to shopping and restaurants. Most furniture may convey. Come see this gem before it's gone!
-
2017-09-29soldstatus $54,000
-
2017-09-28soldstatus $54,000 Sold 792-char remark
Show marketing remark (792 chars)
55+ DEED RESTRICTED SECOND FLOOR CONDO. PET FRIENDLY. NEEDS UPDATING. 2 BEDROOM. 2 BATH SPLIT PLAN. Large, well appointed eat-in kitchen. BIG MASTER BEDROOM, AND WAIT UNTIL YOU SEE THE 5X10 MASTER CLOSET in the en suite plan. WINDOWS REPLACED THROUGHOUT. Washer and dryer convey. FURNISHED AS IS FOR THE CONVENIENCE OF THE SELLER. Restful 10x10 lanai for enjoying our FL seasons. This sought-after pet friendly community boasts $225/MO DUES WHICH PAY WATER/SEWER, CABLE, TRASH REMOVAL, OUTSIDE MAINTANANCE, BUILDING PAINTING, ROOF, ALL RESERVES, CLUBHOUSE, HEATED POOL and MORE. Shopping, restaurants, medical facilities, Veterans facilities, and several award-winning hospitals, plus houses of worship and much more. Come see what this manicured community has to offer - YOU'LL PLAN TO STAY!
-
2017-08-27status Pending 792-char remark
Show marketing remark (792 chars)
55+ DEED RESTRICTED SECOND FLOOR CONDO. PET FRIENDLY. NEEDS UPDATING. 2 BEDROOM. 2 BATH SPLIT PLAN. Large, well appointed eat-in kitchen. BIG MASTER BEDROOM, AND WAIT UNTIL YOU SEE THE 5X10 MASTER CLOSET in the en suite plan. WINDOWS REPLACED THROUGHOUT. Washer and dryer convey. FURNISHED AS IS FOR THE CONVENIENCE OF THE SELLER. Restful 10x10 lanai for enjoying our FL seasons. This sought-after pet friendly community boasts $225/MO DUES WHICH PAY WATER/SEWER, CABLE, TRASH REMOVAL, OUTSIDE MAINTANANCE, BUILDING PAINTING, ROOF, ALL RESERVES, CLUBHOUSE, HEATED POOL and MORE. Shopping, restaurants, medical facilities, Veterans facilities, and several award-winning hospitals, plus houses of worship and much more. Come see what this manicured community has to offer - YOU'LL PLAN TO STAY!
-
2017-08-21$54,900 Active 792-char remark
Show marketing remark (792 chars)
55+ DEED RESTRICTED SECOND FLOOR CONDO. PET FRIENDLY. NEEDS UPDATING. 2 BEDROOM. 2 BATH SPLIT PLAN. Large, well appointed eat-in kitchen. BIG MASTER BEDROOM, AND WAIT UNTIL YOU SEE THE 5X10 MASTER CLOSET in the en suite plan. WINDOWS REPLACED THROUGHOUT. Washer and dryer convey. FURNISHED AS IS FOR THE CONVENIENCE OF THE SELLER. Restful 10x10 lanai for enjoying our FL seasons. This sought-after pet friendly community boasts $225/MO DUES WHICH PAY WATER/SEWER, CABLE, TRASH REMOVAL, OUTSIDE MAINTANANCE, BUILDING PAINTING, ROOF, ALL RESERVES, CLUBHOUSE, HEATED POOL and MORE. Shopping, restaurants, medical facilities, Veterans facilities, and several award-winning hospitals, plus houses of worship and much more. Come see what this manicured community has to offer - YOU'LL PLAN TO STAY!
-
1995-07-06soldstatus $42,000
ⓘ 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
- $1,013 · $84/mo
- Projected year-2 tax
- $1,071 · $89/mo
- Expected delta
- +$57/yr (+$5/mo · 5.7%)
ⓘ 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 6/10 Major
- Heat 10/10 Extreme 7 d/yr ≥114°F today · 24 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
- $20,172
- − Mortgage interest
- −$7,226
- − Property taxes
- −$1,013
- − Insurance
- −$645
- − Repairs & maintenance
- −$1,614
- − Management
- −$1,614
- − HOA
- −$4,440
- − Depreciation
- −$3,753
- Taxable loss
- −$133
- Est. tax savings @ 24.0%
- +$32
- After-tax cash flow
- $1,751/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 — Bayonet Point
- Score
- 69/100
- State rank
- #485
- US rank
- #8934
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Bayonet Point, FL
- County
- Pasco County · 524,098 people
- City population
- 45,307
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 30,689
- Household income
- $51,280
- Rent vs Own
- Severe rent burden
- 946.0
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 (86%)
- Race & ethnicity
- White 86% Hispanic / Latino 7% Two or more races 6% Black 2% Asian 2%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 2%
- Common ancestry
- Romanian 4% Lithuanian 3% Slovak 2%
- Foreign-born
- 7% · Canada, Jamaica, Vietnam
- Languages at home
- 91% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 0%
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
- ▼ -183.96%
- Current HPI
- 307.5552
- Rent YoY
- ▼ -2.26%
- 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
+207.1% since first listed14 events — show timeline
- 2026-05-19 Price Changed $129,000 Stellar MLS as Distributed by MLS Grid
- 2025-12-15 Price Changed $133,000 Stellar MLS as Distributed by MLS Grid
- 2025-10-19 Listed $159,000 Stellar MLS as Distributed by MLS Grid
- 2023-07-07 Sold (Public Records) $150,000 Public Records
- 2023-06-30 Sold (MLS) $150,000 Stellar MLS as Distributed by MLS Grid
- 2023-05-30 Pending — Stellar MLS as Distributed by MLS Grid
- 2023-05-03 Price Changed $157,000 Stellar MLS as Distributed by MLS Grid
- 2023-03-10 Price Changed $159,500 Stellar MLS as Distributed by MLS Grid
- 2023-02-21 Listed $165,000 Stellar MLS as Distributed by MLS Grid
- 2017-09-29 Sold (Public Records) $54,000 Public Records
- 2017-09-28 Sold (MLS) $54,000 Stellar MLS as Distributed by MLS Grid
- 2017-08-27 Pending — Stellar MLS as Distributed by MLS Grid
- 2017-08-21 Listed $54,900 Stellar MLS as Distributed by MLS Grid
- 1995-07-06 Sold (Public Records) $42,000 Public Records
Property tax history
+10.1%/yrLatest (2025): $1,013 · +4.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…