7501 Woodbox Row · Bayonet Point, FL 34667

$259,000

3 bd · 2.0 ba · 1,732 sqft · SingleFamily public records · 39 Days on market

Built 1974 3,692 sqft lot Est $277k · 7% under $29/mo HOA · 1% of rent

---

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 +13.8/30.0
• ARV discount +10.4/15.0
• Schools +4.3/10.0
• DSCR +4.2/10.0
• Livability +3.5/5.0
• 1% rule +2.7/10.0
• Condition / age +2.5/5.0
• Rent growth +1.9/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

Key facts

• Private backyard
• Screened lanai
• Tile flooring

Tags

• NEW ROOF
• TILE FLOORING
• FRESH INTERIOR PAINT
• COZY WOOD-BURNING FIREPLACE
• SCREENED LANAI
• PRIVATE BACKYARD

Property features AI

Finance

• Other: Directional access: property faces south; Lot size approximately 0.08 acres; Living area reported as 1,732 square feet; Building area reported as 2,440 square feet
• Financial info: Total monthly fees reported as $29; Total annual fees reported as $348; Lease restrictions apply
• HOA & community: HOA required (Beacon Woods Civic Center); Monthly HOA fee of $29; Community street lights; Pets allowed with breed restrictions

Exterior

• Parking: Attached garage; 2-car garage
• Utilities: Public water; Public sewer; Broadband/high-speed internet available; Cable available; Electricity connected; Water connected; Sewer connected
• Home design: Single Family Residence; Residential property; Planned unit development (PUD); Two stories; South-facing
• Construction: Block, stucco, frame and wood siding construction; Shingle roof; Slab foundation; Built with multiple materials
• Exterior features: Fire pit; Private mailbox; Sliding doors; Private fenced yard; Cul-de-sac lot; Street dead-end; Paved roads; Conservation area nearby

Interior

• Kitchen: Range; Microwave; Dishwasher; Refrigerator; Stone counters
• Bedrooms: 3 bedrooms
• Flooring: Carpet; Tile
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Living room and dining room combo; Stone counters; Den/Library/Office; Wood-burning fireplace
• Laundry & utility: Washer; Dryer; Electric water heater; Laundry located in garage

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $259k.

Deal economics

• At list price, monthly cash flow is $25 ($295/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 $200k (22.8% below list).
• Recommended offer: $200k (22.8% below list) — sets the bar for 1% rule.
• Cap rate 6.4% vs local median 5.3% in Bayonet Point — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 23d on market — plan ~3-4 weeks tenant-placement turnaround); 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
• At $2,000/mo this rent would consume 47% of the median local household income ($51k/yr) (locally 946% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 39 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
• 9 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 $152k; list at $259k implies a 70% 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; 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.

Recommended offer $200,036 (22.8% below list)

Questions for the listing agent

1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
2. Built in 1974 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.77% ✗
• Cap rate: 6.41%
• Cash-on-cash: 0.41%
• DSCR: 1.02
• GRM: 10.8

CMA / ARV

• ARV (on-the-fly): $277,120
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
12808 Pinebrook Ln	0.21mi	3/2.0	1,771 (+2%)	3mo	$275,000	$155	84
7504 Beacon Woods Dr	0.23mi	3/2.5	1,528 (-12%)	6mo	$325,000	$213	62
7710 Fairlawn Dr	0.52mi	3/2.0	1,572 (-9%)	2mo	$285,000	$181	59
12600 Castleberry Ct	0.37mi	3/3.0	1,914 (+10%)	3mo	$255,000	$133	59
13155 Clock Tower Pkwy	0.64mi	3/2.0	1,832 (+6%)	3mo	$299,000	$163	58
7212 Dipaola Dr	0.26mi	3/2.5	1,496 (-14%)	6mo	$204,000	$136	58
7559 Mediterranean Ct	0.28mi	2/2.0 (-1)	1,477 (-15%)	1mo	$220,000	$149	57
8205 Valley Stream Ln	0.72mi	2/2.0 (-1)	1,685 (-3%)	4mo	$255,000	$151	54
12302 Quail Run Row	0.45mi	2/2.0 (-1)	1,517 (-12%)	0mo	$160,000	$105	53
13037 Hillyer Ln	0.71mi	3/2.0	1,540 (-11%)	2mo	$295,000	$192	46
8200 Mill Creek Ln	0.73mi	3/2.0	1,519 (-12%)	2mo	$242,500	$160	44
12773 Ironwood Cir	0.49mi	4/3.0 (+1)	1,983 (+14%)	5mo	$321,300	$162	40

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -18.7%
• Equity multiple: 0.36×
• Total profit: $-46,380
• Equity at exit: $38,618

10-year hold

• IRR: -17.6%
• Equity multiple: 0.15×
• Total profit: $-61,489
• Equity at exit: $22,394

Cash invested: $72,520 (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 34667

• Rents YoY: -2.3%
• Active inventory: 790
• Price-to-rent: 10.8×

Monthly cashflow live

• Estimated rent: $2,000 high
• Mortgage (P&I): −$1,358
• Tax from tax record: −$61 /mo · $727/yr
• Insurance: −$108
• HOA: −$29
• Vacancy / Maint / Mgmt: −$420
• Net cashflow: $25

Break-even live

Break-even rent $1,969

Max offer price $259,000

Occupancy floor 94%

Sensitivity live

Price	-10% $171	-5% $98	+0% $25	+5% $-49	+10% $-122
Rent	-10% $-133	-5% $-54	+0% $25	+5% $104	+10% $183
Rate	-1.0pp $155	-0.5pp $90	base $25	+0.5pp $-43	+1.0pp $-111

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: $64,750
• Closing costs: $7,770
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
12809 College Hill Dr Hudson, FL	3.0	2.0	1114	$1,780	$1.60	5d	1	0.06mi
7602 Danube Dr Unit 7602 Hudson, FL	2.0	2.0	1125	$1,600	$1.42	25d	1	0.47mi
7616 Danube Dr Hudson, FL	2.0	2.0	1125	$1,350	$1.20	25d	1	0.47mi
7216 Gulf Breeze Cir Hudson, FL	3.0	2.0	1520	$1,731	$1.14	0d	1	0.55mi
12213 Saddle Strap Row Hudson, FL	3.0	2.0	1684	$1,990	$1.18	18d	1	0.71mi
12041 Hoosier Ct #204 Hudson, FL	2.0	2.0	1103	$1,495	$1.36	18d	1	0.74mi
12041 Hoosier Ct #204 Hudson, FL	2.0	2.0	1103	$1,495	$1.36	25d	1	0.74mi
13306 Lakeshore Blvd Hudson, FL	3.0	2.0	1700	$1,500	$0.88	0d	1	0.74mi
12027 Hoosier Ct #203 Hudson, FL	2.0	2.0	1103	$1,550	$1.41	25d	1	0.77mi
8305 Sandwedge Cir Unit A Hudson, FL	2.0	2.0	1144	$1,450	$1.27	22d	1	0.85mi
12535 3rd Isle Hudson, FL	2.0	2.0	1389	$2,600	$1.87	25d	1	0.93mi
11902 Oceanside Dr Port Richey, FL	4.0	2.0	1200	$1,800	$1.50	3d	1	0.94mi
8312 Mill Creek Ln Hudson, FL	2.0	2.0	1152	$1,600	$1.39	25d	1	0.94mi
8312 Mill Creek Ln Hudson, FL	2.0	2.0	1152	$1,600	$1.39	0d	1	0.94mi
13847 Maria Dr Hudson beach34674, FL	3.0	2.0	1448	$3,000	$2.07	25d	1	0.95mi
12215 Meadowbrook Ln Hudson, FL	2.0	2.0	1519	$1,850	$1.22	24d	1	0.96mi
13128 Beacon Ct Hudson, FL	2.0	2.0	1070	$1,600	$1.50	25d	1	1.00mi
13121 Shadberry Ln Hudson, FL	3.0	2.0	1771	$1,889	$1.07	3d	1	1.04mi
13428 Neptune Dr Hudson, FL	3.0	2.0	1258	$2,195	$1.74	0d	1	1.06mi
12200 Hudson Ridge Dr Port Richey, FL	2.0–3.0	2.0	1107	$1,704	$1.54	3d	10	1.08mi
7924 Halsey Dr Port Richey, FL	3.0	2.0	1272	$1,800	$1.42	22d	1	1.11mi
7924 Halsey Dr Port Richey, FL	3.0	2.0	1272	$1,800	$1.42	5d	1	1.11mi
6623 Boatyard Dr Hudson, FL	2.0	2.0	1208	$2,500	$2.07	18d	1	1.13mi
13240 Starfish Dr Hudson, FL	2.0	1.0	1155	$2,000	$1.73	25d	1	1.18mi
13102 Pembrook Ct Hudson, FL	2.0	2.0	1221	$1,575	$1.29	25d	1	1.22mi
11630 Paige Dr Port Richey, FL	3.0	1.0	1152	$1,680	$1.46	13d	1	1.23mi
11610 Meadow Dr Port Richey, FL	2.0	2.0	1128	$1,570	$1.39	13d	1	1.24mi
13806 San Juan Ave Hudson, FL	3.0	2.0	1800	$3,500	$1.94	25d	1	1.25mi
7715 Sue Ellen Dr Port Richey, FL	2.0	2.0	1080	$1,495	$1.38	4d	1	1.25mi
7608 Sue Ellen Dr Port Richey, FL	3.0	2.0	1310	$2,400	$1.83	25d	1	1.26mi
13013 Sawmill Way Hudson, FL	2.0	2.0	1519	$1,790	$1.18	5d	1	1.32mi
7804 Topay Ln Port Richey, FL	3.0	2.0	1125	$1,795	$1.60	0d	1	1.33mi
7530 Judith Cres Port Richey, FL	2.0	2.0	1446	$1,695	$1.17	21d	1	1.34mi
7530 Judith Cres Port Richey, FL	2.0	2.0	1446	$2,200	$1.52	25d	1	1.34mi
13913 Berkowitz Ave Hudson, FL	3.0	2.0	1300	$2,295	$1.77	25d	1	1.36mi
6891 Clark St Hudson, FL	3.0	3.0	1728	$2,500	$1.45	25d	1	1.37mi
13642 Dunwoody Ct Hudson, FL	3.0	2.0	1720	$2,295	$1.33	17d	1	1.37mi
8811 Seeley Ln Hudson, FL	3.0	2.0	1981	$1,895	$0.96	18d	1	1.41mi
7520 Hawthorn Dr Unit NA Port Richey, FL	2.0	2.0	1303	$1,900	$1.46	25d	1	1.42mi
7520 Hawthorn Dr Port Richey, FL	2.0	2.0	1303	$1,800	$1.38	24d	1	1.42mi

HOA detail

• Monthly dues: $29 · $348/yr
• Likely covers: landscapingpool

Listing history 34 events

1. 2026-06-13
   statusdays on market $259,000 Pending 39 DOM
2. 2026-06-09
   days on market $259,000 Active 36 DOM
3. 2026-06-08
   days on market $259,000 Active 35 DOM
4. 2026-06-07
   days on market $259,000 Active 34 DOM
5. 2026-06-04
   days on market $259,000 Active 31 DOM
6. 2026-06-03
   days on market $259,000 Active 30 DOM
7. 2026-06-02
   days on market $259,000 Active 29 DOM
8. 2026-06-01
   days on market $259,000 Active 28 DOM
9. 2026-05-31
   days on market $259,000 Active 27 DOM
10. 2026-05-20
    status Active
11. 2026-04-11
    status Pending
12. 2026-04-03
    status Active
13. 2026-04-03
    status Pending
14. 2026-03-24
    listed $259,000 Active
15. 2025-08-28
    soldstatus $152,500
16. 2025-08-25
    soldstatus $152,500 Closed 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

17. 2025-08-19
    soldstatus $152,500 Closed 921-char remark

    Show marketing remark (921 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN) Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it's a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

18. 2025-08-02
    status Pending 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

19. 2025-08-02
    status Pending 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

20. 2025-07-29
    status Active 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

21. 2025-07-29
    price $150,000 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

22. 2025-07-29
    price $150,000 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

23. 2025-07-29
    status Active 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

24. 2025-07-22
    status Pending 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

25. 2025-07-22
    status Pending 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

26. 2025-07-08
    status Active 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

27. 2025-06-30
    status Active 921-char remark

    Show marketing remark (921 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN) Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it's a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

28. 2025-06-24
    status Pending 925-char remark

    Show marketing remark (921 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN) Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it's a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

29. 2025-06-24
    status Pending 921-char remark

    Show marketing remark (921 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN) Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it's a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

30. 2025-05-22
    price $180,000 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

31. 2025-05-22
    price $180,000 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

32. 2025-05-14
    listed $200,000 Active 921-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

33. 2025-05-14
    listed $200,000 Active 925-char remark

    Show marketing remark (925 chars)

    CASH, CONVENTIONAL, FHA 203K (REHAB LOAN). Fixer-Upper Opportunity: 3-Bedroom Home with Dip Pool and 2-Car Garage This 3-bedroom, 2.5-bathroom home is full of potential and ready for your personal touch. Whether you're an investor or a homeowner looking to create your dream space, this property offers a solid foundation in a desirable neighborhood. The layout includes generously sized living areas, a functional kitchen with newer appliances, and a spacious primary suite with a private bath and walk-in closet. Outside, a private dip pool and 2-car garage add extra appeal, while the yard offers plenty of room for landscaping or outdoor living upgrades. While the home needs some updates and TLC, it’s a fantastic opportunity to customize every detail to your style. Located close to schools, shopping, and dining, this property combines potential with location. Bring your vision and make this house your home!

34. 1974-01-01
    soldstatus $39,400

ⓘ 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: $727 · $61/mo
• Projected year-2 tax: $2,150 · $179/mo
• Expected delta: +$1,423/yr (+$119/mo · 195.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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

Taxation est. · year 1

• Rental income: $24,004
• − Mortgage interest: −$14,508
• − Property taxes: −$727
• − Insurance: −$1,295
• − Repairs & maintenance: −$1,920
• − Management: −$1,920
• − HOA: −$348
• − Depreciation: −$7,535
• Taxable loss: −$4,249
• Est. tax savings @ 24.0%: +$1,020
• After-tax cash flow: $1,315/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

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bayonet Point, FL
• County: Pasco County · 524,098 people
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 30,689
• Household income: $51,280
• Rent vs Own: 23.0% rent · 77.0% 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

+557.4% since first listed

25 events — show timeline

• 2026-05-20 Relisted — Stellar MLS as Distributed by MLS Grid
• 2026-04-11 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-04-03 Relisted — Stellar MLS as Distributed by MLS Grid
• 2026-04-03 Pending — Stellar MLS as Distributed by MLS Grid
• 2026-03-24 Listed $259,000 Stellar MLS as Distributed by MLS Grid
• 2025-08-28 Sold (Public Records) $152,500 Public Records
• 2025-08-25 Sold (MLS) $152,500 Stellar MLS as Distributed by MLS Grid
• 2025-08-19 Sold (MLS) $152,500 HCAR
• 2025-08-02 Pending — HCAR
• 2025-08-02 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-07-29 Relisted — HCAR
• 2025-07-29 Price Changed $150,000 HCAR
• 2025-07-29 Price Changed $150,000 Stellar MLS as Distributed by MLS Grid
• 2025-07-29 Relisted — Stellar MLS as Distributed by MLS Grid
• 2025-07-22 Pending — HCAR
• 2025-07-22 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-07-08 Relisted — Stellar MLS as Distributed by MLS Grid
• 2025-06-30 Relisted — HCAR
• 2025-06-24 Pending — Stellar MLS as Distributed by MLS Grid
• 2025-06-24 Pending — HCAR
• 2025-05-22 Price Changed $180,000 HCAR
• 2025-05-22 Price Changed $180,000 Stellar MLS as Distributed by MLS Grid
• 2025-05-14 Listed $200,000 HCAR
• 2025-05-14 Listed $200,000 Stellar MLS as Distributed by MLS Grid
• 1974-01-01 Sold (Public Records) $39,400 Public Records

Property tax history

+1.0%/yr

Latest (2025): $727 · +2.3% YoY. Source: county tax records.