CashFlowRE
Sign in Sign up
7253 Lamplighter St
C+ Composite 62.46
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 +25.7/30.0
  • 1% rule +8.6/10.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$175,000

7253 Lamplighter St · Spring Hill, FL 34606
4 bd · 2.0 ba · 2,247 sqft · SingleFamily public records · 19 Days on market
Built 2006 10,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

Key facts

  • Fenced yard
  • Split floor plan
  • 0.23 acre lot

Tags

SPLIT FLOOR PLANFRONT AND REAR PORCHESFENCED YARD

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 4-bed/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.4% in Spring Hill — 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 63/100 on livability (#738 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities F.
  • Hernando (suburban): math 50% / reading 50% proficiency, ranked #38 of 73 in FL (top 52%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Suncoast Elementary School (math 53% / reading 51%, grade C-, #990 of 2,144 statewide, top 48%, 899 students, 64% FRL); Frank W. Springstead High School (math 45% / reading 55%, grade D+, #175 of 667 statewide, top 27%, 1,896 students, 49% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: Rents soft (-0.9%/yr); 386 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 2,505 units permitted in Hernando County in 2024 (318 in 5+ unit buildings).
  • At $2,383/mo this rent would consume 50% of the median local household income ($57k/yr) (locally 733% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hernando County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $172,375 (1.5% below list)

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.36%
Cap rate
9.15%
Cash-on-cash
10.22%
DSCR
1.45
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$404,460
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7244 Tranquil Dr 0.03mi 5/2.5 (+1) 2,222 (-1%) 1mo $297,500 $134 89
463 Trafalgar Ln 0.51mi 4/2.0 2,330 (+4%) 2mo $386,500 $166 68
237 Leafy Way Ave 0.29mi 4/3.0 2,428 (+8%) 6mo $478,000 $197 64
173 Portland Ave 0.28mi 3/2.0 (-1) 2,097 (-7%) 8mo $329,000 $157 64
366 Leafy Way Ave 0.31mi 3/2.0 (-1) 1,999 (-11%) 1mo $377,000 $189 61
8018 Shepherd Ave 0.48mi 5/2.0 (+1) 2,381 (+6%) 3mo $352,000 $148 60
7337 Price St 0.67mi 4/2.0 2,102 (-6%) 3mo $377,500 $180 55
8005 Truce Cir 0.62mi 3/2.0 (-1) 2,127 (-5%) 8mo $345,000 $162 51
7414 Balsam St 0.44mi 3/2.0 (-1) 1,910 (-15%) 1mo $362,000 $190 49
124 Hallam Ct 0.57mi 4/3.0 1,981 (-12%) 7mo $387,900 $196 44
6533 Clearwater Dr 0.66mi 3/2.5 (-1) 1,959 (-13%) 2mo $408,000 $208 39
12738 Split Oak Dr 0.65mi 3/3.0 (-1) 2,032 (-10%) 8mo $330,000 $162 38

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
-4.9%
Equity multiple
0.82×
Total profit
$-8,578
Equity at exit
$26,093
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$539
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 34606

Home prices YoY
-24.7%
Rents YoY
-0.9%
Active inventory
386
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,383 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$475 /mo · $5,698/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$417

Break-even live

Break-even rent $1,855
Max offer price $175,000
Occupancy floor 77%

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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
153 Rosedale Ave Spring Hill, FL 3.0 2.0 1407 $2,100 $1.49 24d 1 0.73mi
153 Rosedale Ave Spring Hill, FL 3.0 2.0 1407 $1,999 $1.42 5d 1 0.73mi
18720 Oak Way Dr Hudson, FL 3.0 2.0 1839 $2,700 $1.47 4d 1 0.90mi
6510 Hillview Rd Spring Hill, FL 4.0 2.5 2215 $2,240 $1.01 1d 1 1.19mi
8425 Omega Ln Spring Hill, FL 3.0 1.0 1596 $1,750 $1.10 24d 1 1.41mi

Listing history 34 events

  1. 2026-04-25
    status Pending
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  2. 2026-04-25
    status Pending 611-char remark
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  3. 2026-04-10
    status Active 611-char remark
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  4. 2026-04-10
    status Active
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  5. 2026-03-30
    status Pending 611-char remark
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  6. 2026-03-30
    status Pending
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  7. 2026-03-25
    listed $175,000 Active
  8. 2026-03-20
    listed $175,000 Active 611-char remark
    Show marketing remark (611 chars)

    Investor special with strong upside potential. This 4-bedroom, 2-bath, 2-car garage home features high ceilings and a desirable split floor plan with both front and rear porches and a fenced yard. The property has moderate fire damage presenting a prime opportunity for renovation and value creation. Ideal for a contractor or experienced investor looking for a buy-and-hold rental or fix-and-flip project. Property is being sold as-is. For safety purposes, all parties wishing to enter the home must sign a Hold Harmless Agreement prior to access. Utilities will not be restored and this will be an AS-IS sale.

  9. 2026-02-09
    historical $1,849
  10. 2026-02-06
    listed $1,849
  11. 2024-12-24
    historical $1,849
  12. 2024-12-11
    price $1,849
  13. 2024-12-04
    price $1,879
  14. 2024-11-27
    price $1,949
  15. 2024-11-20
    price $1,989
  16. 2024-11-13
    price $2,059
  17. 2024-11-09
    price $2,139
  18. 2024-11-02
    listed $2,199
  19. 2022-08-06
    price $2,509
  20. 2022-06-22
    soldstatus $355,000
  21. 2022-06-21
    soldstatus $355,000 Closed 1056-char remark
    Show marketing remark (1056 chars)

    3000 plus square feet of an open floor plan beautiful home is MOVE IN READY! Ceramic tile throughout the living space of this 4 bedroom 2 full bathroom with an oversized 2 car garage. Bedrooms have fresh carpeting and the entire inside and outside have been freshly painted. The kitchen has a ton of cabinet storage and a large pantry. The Master Suite is on one side of the home with windows that face the fenced-in backyard, a huge walk-in closet, an updated walk-in tiled shower, and much more room for a lot of furniture. The other three bedrooms are spacious and include walk-in closets as well. The front room can be used as a den or office space. The formal dining room is a wonderful place for all your dinner parties. The sliding glass doors lead you out to a long patio that includes sunshades for the evening sunsets. The backyard is big enough for a pool if you so desire. Quiet neighborhood, close to shopping, restaurants, and the Florida beaches. All you need is to unpack your personal belongings and enjoy. Come made this home yours today!

  22. 2022-05-28
    status Pending 1056-char remark
    Show marketing remark (1056 chars)

    3000 plus square feet of an open floor plan beautiful home is MOVE IN READY! Ceramic tile throughout the living space of this 4 bedroom 2 full bathroom with an oversized 2 car garage. Bedrooms have fresh carpeting and the entire inside and outside have been freshly painted. The kitchen has a ton of cabinet storage and a large pantry. The Master Suite is on one side of the home with windows that face the fenced-in backyard, a huge walk-in closet, an updated walk-in tiled shower, and much more room for a lot of furniture. The other three bedrooms are spacious and include walk-in closets as well. The front room can be used as a den or office space. The formal dining room is a wonderful place for all your dinner parties. The sliding glass doors lead you out to a long patio that includes sunshades for the evening sunsets. The backyard is big enough for a pool if you so desire. Quiet neighborhood, close to shopping, restaurants, and the Florida beaches. All you need is to unpack your personal belongings and enjoy. Come made this home yours today!

  23. 2022-05-13
    listed $375,000 Active 1056-char remark
    Show marketing remark (1056 chars)

    3000 plus square feet of an open floor plan beautiful home is MOVE IN READY! Ceramic tile throughout the living space of this 4 bedroom 2 full bathroom with an oversized 2 car garage. Bedrooms have fresh carpeting and the entire inside and outside have been freshly painted. The kitchen has a ton of cabinet storage and a large pantry. The Master Suite is on one side of the home with windows that face the fenced-in backyard, a huge walk-in closet, an updated walk-in tiled shower, and much more room for a lot of furniture. The other three bedrooms are spacious and include walk-in closets as well. The front room can be used as a den or office space. The formal dining room is a wonderful place for all your dinner parties. The sliding glass doors lead you out to a long patio that includes sunshades for the evening sunsets. The backyard is big enough for a pool if you so desire. Quiet neighborhood, close to shopping, restaurants, and the Florida beaches. All you need is to unpack your personal belongings and enjoy. Come made this home yours today!

  24. 2019-02-25
    soldstatus $185,000
  25. 2019-02-21
    soldstatus $185,000
  26. 2019-02-21
    soldstatus $185,000
  27. 2018-10-05
    listed $189,900
  28. 2018-10-05
    listed $189,900
  29. 2010-07-28
    soldstatus $115,000
  30. 2010-07-13
    listed $119,900
  31. 2007-01-05
    soldstatus $219,990
  32. 2006-11-10
    listed $219,990
  33. 2005-07-01
    soldstatus $47,750
  34. 2005-05-13
    listed $47,750

ⓘ 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
$5,698 · $475/mo
Projected year-2 tax
$5,698 · $475/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 25 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
$28,598
− Mortgage interest
−$9,803
− Property taxes
−$5,698
− Insurance
−$875
− Repairs & maintenance
−$2,288
− Management
−$2,288
− Depreciation
−$5,091
Taxable income
$2,555
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$613
After-tax cash flow
$4,393/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
Hernando
NCES district ID
1200810
Math proficiency
50% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$41,985
Composite
42.03/100
National rank
#3329
State rank
#38 of 73 in FL

Livability — Spring Hill

Score
63/100
State rank
#738
US rank
#15937

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Hill, FL
County
Hernando County · 169,677 people
City population
83,915
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
28,668
Household income
$57,337
Rent vs Own
23.2% rent · 76.8% own
Severe rent burden
733.0

Population outlook (Hernando County) Hauer SSP2

Today (2025)
189,218 people
By 2030
194,367 · +2.7%
By 2040
203,398 · +7.5%
By 2050
209,589 · +10.8%
By 2075
218,452 · +15.4%
By 2100
205,923 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 16% Two or more races 13% Black 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Cuban 2%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
87% English-only · Spanish 11% German/W. Germanic 1%

Political lean MEDSL · Hernando

2024 margin
Solid R (+37.0) · D 31.1% · R 68.2%
2008→2024 swing
-33.5pp toward R · 2008: -3.6pp · 2024: -37.0pp
All cycles
2024: R+37.0 2020: R+30.2 2016: R+29.0 2012: R+8.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.11%
Current HPI
298.5201
Rent YoY
▼ -0.89%
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

+266.5% since first listed
34 events — show timeline
  • 2026-04-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-25 Pending HCAR
  • 2026-04-10 Relisted HCAR
  • 2026-04-10 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-30 Pending HCAR
  • 2026-03-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Listed $175,000 HCAR
  • 2026-02-09 Rental Removed $1,849 Tricon
  • 2026-02-06 Listed for Rent $1,849 Tricon
  • 2024-12-24 Rental Removed $1,849 RENT.
  • 2024-12-11 Price Changed $1,849 RENT.
  • 2024-12-04 Price Changed $1,879 RENT.
  • 2024-11-27 Price Changed $1,949 RENT.
  • 2024-11-20 Price Changed $1,989 RENT.
  • 2024-11-13 Price Changed $2,059 RENT.
  • 2024-11-09 Price Changed $2,139 RENT.
  • 2024-11-02 Listed for Rent $2,199 RENT.
  • 2022-08-06 Price Changed $2,509 RENT.
  • 2022-06-22 Sold (Public Records) $355,000 Public Records
  • 2022-06-21 Sold (MLS) $355,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-05-13 Listed $375,000 Stellar MLS as Distributed by MLS Grid
  • 2019-02-25 Sold (Public Records) $185,000 Public Records
  • 2019-02-21 Sold (MLS) $185,000 St. Augustine and St. Johns County Board of REALTORS®
  • 2019-02-21 Sold (MLS) $185,000 HCAR
  • 2018-10-05 Listed $189,900 St. Augustine and St. Johns County Board of REALTORS®
  • 2018-10-05 Listed $189,900 HCAR
  • 2010-07-28 Sold (MLS) $115,000 HCAR
  • 2010-07-13 Listed $119,900 HCAR
  • 2007-01-05 Sold (MLS) $219,990 HCAR
  • 2006-11-10 Listed $219,990 HCAR
  • 2005-07-01 Sold (MLS) $47,750 HCAR
  • 2005-05-13 Listed $47,750 HCAR

Property tax history

+10.4%/yr

Latest (2025): $5,698 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…