CashFlowRE
Sign in Sign up
4350 S Songbird Dr
D Composite 40.52
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 +18.0/30.0
  • DSCR +5.6/10.0
  • 1% rule +4.2/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$175,000

4350 S Songbird Dr · Homosassa Springs, FL 34461
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 295 Days on market
Built 1999 0.52 ac lot Est $142k · 23% over

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

Listing remarks

Discover this charming 2-bedroom, 2-bath mobile home nestled on 0.52 acres in the peaceful community of Lecanto, FL. Inside, an open living area flows seamlessly into the dining space and kitchen, creating a warm and inviting atmosphere. New vinyl plank flooring in bathroom and carpet in master bedroom and closet. New paint throughout. Outside, enjoy a spacious yard with a back deck that leads to an open-air patio and a tranquil koi pond—perfect for relaxing or entertaining. 15 x 15 shed (new) and Conex Container stay with property. Conveniently located near local amenities, this property offers the ideal blend of comfort, charm, and convenience.

Key facts

  • Spacious yard
  • Koi pond
  • Back deck

Tags

SPACIOUS YARDBACK DECKOPEN AIR PATIOKOI PONDLOCAL AMENITIES

Property features AI

Finance

  • Other: Property type: Residential — Manufactured Home; Lot size: approximately 0.52 acre (1/2 to less than 1 acre)
  • Financial info: No additional financial details provided
  • HOA & community: No HOA or association

Exterior

  • Parking: No specific parking details provided
  • Security: No security features listed
  • Utilities: Well water; Septic tank; Electricity connected; Cable available
  • Home design: Residential manufactured home (double wide); One story; Faces southwest; Entry level: One
  • Construction: Vinyl siding; Shingle roof; Pillar/post/pier foundation; Built as a double wide manufactured home
  • Exterior features: Deck; Patio; Exterior lighting; Rain gutters; Shed(s); Wire and wood fencing; Paved road access; Lot dimensions approximately 150 x 145

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room and dining room combo; Split bedroom floorplan; Walk-in closet(s)
  • Laundry & utility: Inside laundry room

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 $175k.

Deal economics

  • At list price, monthly cash flow is $150 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (7.9% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 5.9% in Homosassa Springs — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#391 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Citrus (rural): math 49% / reading 50% proficiency, ranked #44 of 73 in FL (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lecanto Primary School (math 55% / reading 53%, grade C, #936 of 2,144 statewide, top 44%, 820 students, 63% FRL); Lecanto High School (math 46% / reading 53%, grade D, #179 of 667 statewide, top 29%, 1,630 students, 46% FRL) — zoned schools at 54% FRL track the district average.
  • Market conditions: 197 active listings in the ZIP; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($63k/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.
  • Citrus County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 295 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $68k; list at $175k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 295 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
7.32%
Cash-on-cash
3.69%
DSCR
1.16
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$142,080
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4729 S Hatteray Pt 0.56mi 3/2.0 (+1) 1,080 (+12%) 6mo $160,000 $148 44

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
-10.5%
Equity multiple
0.62×
Total profit
$-18,802
Equity at exit
$26,093
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-4,148
Equity at exit
$15,131

Cash invested: $49,000 (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 34461

Home prices YoY
-10.2%
Active inventory
197
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,611 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$132 /mo · $1,581/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$150

Break-even live

Break-even rent $1,421
Max offer price $175,000
Occupancy floor 86%

Sensitivity live

Price -10% $250 -5% $200 +0% $150 +5% $101 +10% $51
Rent -10% $23 -5% $87 +0% $150 +5% $214 +10% $278
Rate -1.0pp $239 -0.5pp $195 base $150 +0.5pp $105 +1.0pp $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
$43,750
Closing costs
$5,250
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.

Listing history 25 events

  1. 2026-06-19
    days on market $175,000 Active 295 DOM
  2. 2026-06-18
    days on market $175,000 Active 294 DOM
  3. 2026-06-17
    days on market $175,000 Active 293 DOM
  4. 2026-06-16
    days on market $175,000 Active 292 DOM
  5. 2026-06-15
    days on market $175,000 Active 291 DOM
  6. 2026-06-14
    days on market $175,000 Active 289 DOM
  7. 2026-06-13
    days on market $175,000 Active 288 DOM
  8. 2026-06-09
    days on market $175,000 Active 285 DOM
  9. 2026-06-08
    days on market $175,000 Active 284 DOM
  10. 2026-06-03
    days on market $175,000 Active 279 DOM
  11. 2026-06-02
    days on market $175,000 Active 278 DOM
  12. 2026-06-01
    days on market $175,000 Active 277 DOM
  13. 2026-05-31
    days on market $175,000 Active 276 DOM
  14. 2026-05-30
    days on market $175,000 Active 275 DOM
  15. 2026-03-15
    status Active
  16. 2026-03-06
    status Pending
  17. 2026-02-19
    price $175,000
  18. 2025-12-30
    price $165,000
  19. 2025-12-22
    status Active
  20. 2025-12-16
    status Pending
  21. 2025-12-12
    price $169,000
  22. 2025-08-13
    listed $180,000 Active
  23. 2020-02-13
    soldstatus $67,500
  24. 2000-03-01
    soldstatus $15,000
  25. 1983-03-01
    soldstatus $11,000

ⓘ 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
$1,581 · $132/mo
Projected year-2 tax
$1,581 · $132/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 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,335
− Mortgage interest
−$9,803
− Property taxes
−$1,581
− Insurance
−$875
− Repairs & maintenance
−$1,547
− Management
−$1,547
− Depreciation
−$5,091
Taxable loss
−$1,108
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$266
After-tax cash flow
$2,072/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
Citrus
NCES district ID
1200270
Math proficiency
49% ▼ -10.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$38,618
Composite
41.28/100
National rank
#3519
State rank
#44 of 73 in FL

Livability — Homosassa Springs

Score
71/100
State rank
#391
US rank
#6877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homosassa Springs, FL
County
Citrus County · 111,314 people
Metro
Homosassa Springs, FL
Population (ZIP)
13,377
Household income
$63,418
Rent vs Own
10.7% rent · 89.3% own
Severe rent burden
41.0

Population outlook (Citrus County) Hauer SSP2

Today (2025)
138,622 people
By 2030
136,886 · -1.3%
By 2040
132,009 · -4.8%
By 2050
125,196 · -9.7%
By 2075
108,570 · -21.7%
By 2100
84,454 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 7% Black 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 3%
Foreign-born
8% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Citrus

2024 margin
Solid R (+45.9) · D 26.8% · R 72.6%
2008→2024 swing
-29.8pp toward R · 2008: -16.1pp · 2024: -45.9pp
All cycles
2024: R+45.9 2020: R+41.0 2016: R+39.7 2012: R+21.9 2008: R+16.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.48%
Current HPI
258.0866
Rent YoY
Metro
Homosassa Springs, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1490.9% since first listed
11 events — show timeline
  • 2026-03-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-19 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-30 Price Changed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-12-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-12-12 Price Changed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-13 Listed $180,000 Stellar MLS as Distributed by MLS Grid
  • 2020-02-13 Sold (Public Records) $67,500 Public Records
  • 2000-03-01 Sold (Public Records) $15,000 Public Records
  • 1983-03-01 Sold (Public Records) $11,000 Public Records

Property tax history

+9.0%/yr

Latest (2025): $1,581 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…