CashFlowRE
Sign in Sign up
6901 Michigan Ave
C+ Composite 60.36
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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Rent growth +4.5/5.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

6901 Michigan Ave · Gibsonton, FL 33534
2 bd · 1.0 ba · 760 sqft · SingleFamily public records · 262 Days on market
Built 1953 5,662 sqft lot

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

Listing remarks MLS

Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

Key facts

  • No hoa fees
  • Updated kitchen
  • Fenced backyard

Tags

CORNER LOTNO HOA FEESENERGY EFFICIENT MINI SPLIT ACUPDATED KITCHENFENCED BACKYARD

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/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $-57 ($-687/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (5.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#479 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: amenities F, health & safety F.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gibsonton Elementary School (math 38% / reading 31%, grade F, #1,709 of 2,144 statewide, top 81%, 510 students, 82% FRL); Dowdell Middle Magnet School (math 23% / reading 29%, grade F, #506 of 571 statewide, top 89%, 526 students, 76% FRL); East Bay High School (math 24% / reading 35%, grade F, #447 of 667 statewide, top 68%, 1,995 students, 51% FRL) — zoned schools average 70% FRL vs 52% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Hillsborough average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.1%/yr); 107 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($80k/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 $6k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 19y ago; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.12%
Cap rate
8.69%
Cash-on-cash
8.56%
DSCR
1.38
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.57×
Total profit
$-22,356
Equity at exit
$27,584
10-year hold
IRR
5.5%
Equity multiple
1.52×
Total profit
$26,976
Equity at exit
$15,995

Cash invested: $51,800 (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 33534

Home prices YoY
-18.2%
Rents YoY
8.1%
Active inventory
107
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,077 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$224 /mo · $2,693/yr
Insurance
$77
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$436
Net cashflow
$-57

Break-even live

Break-even rent $2,150
Max offer price $174,890
Occupancy floor 98%

Sensitivity live

Price -10% $47 -5% $-5 +0% $-57 +5% $-110 +10% $-162
Rent -10% $-221 -5% $-139 +0% $-57 +5% $25 +10% $107
Rate -1.0pp $36 -0.5pp $-10 base $-57 +0.5pp $-105 +1.0pp $-154

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9852 Indiana St Gibsonton, FL 2.0 1.0 720 $1,700 $2.36 5d 1 0.10mi
8825 Oak St Riverview, FL 3.0 2.0 1086 $2,500 $2.30 26d 1 0.51mi

Listing history 35 events

  1. 2026-06-21
    days on market $185,000 Active 262 DOM
  2. 2026-06-18
    days on market $185,000 Active 259 DOM
  3. 2026-06-17
    days on market $185,000 Active 258 DOM
  4. 2026-06-16
    days on market $185,000 Active 257 DOM
  5. 2026-06-15
    days on market $185,000 Active 256 DOM
  6. 2026-06-13
    days on market $185,000 Active 254 DOM
  7. 2026-06-13
    days on market $185,000 Active 253 DOM
  8. 2026-06-09
    days on market $185,000 Active 250 DOM
  9. 2026-06-08
    days on market $185,000 Active 249 DOM
  10. 2026-06-07
    days on market $185,000 Active 248 DOM
  11. 2026-06-04
    days on market $185,000 Active 245 DOM
  12. 2026-06-03
    days on market $185,000 Active 244 DOM
  13. 2026-06-02
    days on market $185,000 Active 243 DOM
  14. 2026-06-01
    days on market $185,000 Active 242 DOM
  15. 2026-05-31
    days on market $185,000 Active 241 DOM
  16. 2026-04-21
    price $185,000 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

  17. 2025-12-26
    price $189,000 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

  18. 2025-12-23
    status Active 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

  19. 2025-12-15
    status Pending 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

  20. 2025-09-24
    listed $199,000 Active 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this charming 2-bedroom, 1-bath home, offered at an unbeatable price and full of character. Located on a spacious corner lot, this home provides privacy, flexibility, and freedom with no HOA fees or deed restrictions. Step inside to a light and airy living/great room featuring a cedar wood ceiling, fresh interior paint, new laminate flooring, and an energy-efficient mini-split AC system. The updated kitchen includes white cabinetry, decorative tile backsplash, electric range, and matching cedar accents, making it both stylish and functional. A cozy dining room with wood ceiling, neutral colors, and a large picture window provides plenty of natural light for everyday living. The sunken primary bedroom is a private retreat with new designer carpet, cathedral ceiling, spacious closet, and oversized windows. Additional outbuilding with washer/dryer hookup & storage space. Fenced backyard offering privacy & room for pets or gardening. This home is perfect for first-time buyers, downsizers, or anyone looking for an affordable Florida property with corner-lot privacy and no HOA restrictions. A true hidden gem—schedule your showing today before it’s gone!

  21. 2025-05-31
    historical
  22. 2025-04-28
    price $205,000
  23. 2025-02-25
    price $219,000
  24. 2025-01-14
    price $225,000
  25. 2024-12-17
    price $229,000
  26. 2024-11-29
    listed $237,000 Active
  27. 2023-02-23
    soldstatus $170,000
  28. 2023-02-22
    soldstatus $170,000 Closed
  29. 2023-01-17
    status Pending
  30. 2023-01-09
    listed $174,900 Active
  31. 2010-01-11
    historical
  32. 2009-01-12
    listed $68,000
  33. 2007-01-22
    listed $99,900
  34. 2004-07-03
    soldstatus $60,000
  35. 1999-01-05
    soldstatus $25,000

ⓘ 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
$2,693 · $224/mo
Projected year-2 tax
$2,693 · $224/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$24,926
− Mortgage interest
−$10,363
− Property taxes
−$2,693
− Insurance
−$6,044
− Repairs & maintenance
−$1,994
− Management
−$1,994
− Depreciation
−$5,382
Taxable loss
−$3,543
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$850
After-tax cash flow
$164/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
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL

Livability — Gibsonton

Score
69/100
State rank
#479
US rank
#8752

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gibsonton, FL
County
Hillsborough County · 1,540,968 people
City population
17,740
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
17,740
Household income
$80,484
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
487.0

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 38% White 36% Two or more races 23% Black 19% Asian 2%
Hispanic origin (detail)
Mexican 13% Puerto Rican 10% Cuban 4% Dominican 3%
Common ancestry
Hispanic 3% Russian 1% Lithuanian 1%
Foreign-born
16% · Canada, Guatemala, Jamaica
Languages at home
66% English-only · Spanish 30% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.07%
Current HPI
323.4367
Rent YoY
▲ 8.05%
Metro
Tampa-St. Petersburg-Clearwater, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+640.0% since first listed
20 events — show timeline
  • 2026-04-21 Price Changed $185,000 FORTMLS
  • 2025-12-26 Price Changed $189,000 FORTMLS
  • 2025-12-23 Relisted FORTMLS
  • 2025-12-15 Pending FORTMLS
  • 2025-09-24 Listed $199,000 FORTMLS
  • 2025-05-31 Listing Removed FORTMLS
  • 2025-04-28 Price Changed $205,000 FORTMLS
  • 2025-02-25 Price Changed $219,000 FORTMLS
  • 2025-01-14 Price Changed $225,000 FORTMLS
  • 2024-12-17 Price Changed $229,000 FORTMLS
  • 2024-11-29 Listed $237,000 FORTMLS
  • 2023-02-23 Sold (Public Records) $170,000 Public Records
  • 2023-02-22 Sold (MLS) $170,000 Stellar MLS as Distributed by MLS Grid
  • 2023-01-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-01-09 Listed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2010-01-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-01-12 Listed $68,000 Stellar MLS as Distributed by MLS Grid
  • 2007-01-22 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2004-07-03 Sold (Public Records) $60,000 Public Records
  • 1999-01-05 Sold (Public Records) $25,000 Public Records

Property tax history

+9.9%/yr

Latest (2025): $2,693 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…