CashFlowRE
Sign in Sign up
8709 E Sandpiper Dr
D Composite 40.38
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 +15.2/30.0
  • ARV discount +5.1/15.0
  • DSCR +4.7/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

8709 E Sandpiper Dr · Inverness, FL 34450
2 bd · 2.0 ba · 1,186 sqft · SingleFamily public records · 4 Days on market
Built 1969 0.35 ac lot Est $209k · 5% over

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

Listing remarks

Welcome to your dream golf course retreat overlooking the 5th green & 6th fairway of Inverness Golf & Country Club! Enjoy the benefits of no HOA fees and optional golf or social memberships, providing access to golf, swimming, tennis, and dining amenities. This well-maintained home features a desirable split-bedroom floor plan with two primary suites, offering comfort and privacy for family and guests alike. One primary bath also provides convenient hall access for visitors. The home's impeccably maintained yard showcases a lush lawn and attractive landscaping, complete with a private well for the sprinkler system, helping keep everything green year-round. Inside, the spacious k

Key facts

  • Private well
  • Spacious kitchen
  • No hoa fees

Tags

NO HOA FEESOPTIONAL GOLF MEMBERSHIPSOPTIONAL SOCIAL MEMBERSHIPSTWO PRIMARY SUITESPRIVATE WELLSPACIOUS KITCHEN

Property features AI

Finance

  • Other: Subdivision: Inverness Golf and C.C. Estates; Directions available from Inverness (local directions)
  • HOA & community: Community amenities include golf

Exterior

  • Parking: Attached garage with 1 garage space; Driveway; Concrete surfaces; Garage door opener
  • Security: Smoke detectors
  • Utilities: Water: private, public, and well available; Sewer: septic tank
  • Home design: Single-family residence; Residential property
  • Construction: Stucco exterior; Asphalt shingle roof; Block and slab foundation; Built using standard single-family construction
  • Exterior features: Exterior lighting; Located on a golf course lot; Wooded lot; Paved road frontage on a county road

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator; Laminate counters; Breakfast bar
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (electric, heat pump); Central air conditioning (electric)
  • Interior features: Breakfast bar; Laminate countertops; Open floor plan; High-speed internet; Skylights; Blinds and window coverings; Disposal; Water softener (owned); Water heater
  • Laundry & utility: Water heater; Water softener (owned)

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $75 ($903/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 $176k (20.2% below list).
  • Recommended offer: $176k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.9% in Inverness — 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 67/100 on livability (#564 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: health & safety 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: Inverness Primary School (math 54% / reading 55%, grade C, #892 of 2,144 statewide, top 44%, 683 students, 65% FRL); Inverness Middle School (math 52% / reading 48%, grade C, #254 of 571 statewide, top 45%, 1,017 students, 60% FRL); Citrus High School (math 34% / reading 51%, grade F, #264 of 667 statewide, top 41%, 1,503 students, 54% FRL) — zoned schools at 60% FRL track the district average.
  • Market conditions: 211 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,443 units permitted in Citrus County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $220k implies a 224% 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; moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,564 (20.2% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.70%
Cash-on-cash
1.47%
DSCR
1.07
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$208,736
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9095 E China Grove Ln 0.54mi 3/2.0 (+1) 1,232 (+4%) 3mo $210,000 $170 60
4031 S Old Floral City Rd 0.63mi 3/2.0 (+1) 1,176 (-1%) 19mo $903,000 $768 48
3433 S Crossbill Loop 0.65mi 2/2.0 1,250 (+5%) 18mo $220,000 $176 46
9054 E Coker Creek Ln 0.53mi 3/2.0 (+1) 1,352 (+14%) 2mo $250,000 $185 45
9373 E Sandpiper Dr 0.66mi 2/2.0 1,350 (+14%) 21mo $217,777 $161 28

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
-14.0%
Equity multiple
0.50×
Total profit
$-30,942
Equity at exit
$32,788
10-year hold
IRR
-5.3%
Equity multiple
0.66×
Total profit
$-21,185
Equity at exit
$19,013

Cash invested: $61,572 (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 34450

Home prices YoY
-18.7%
Active inventory
211
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,756 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$67 /mo · $803/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$75

Break-even live

Break-even rent $1,660
Max offer price $219,900
Occupancy floor 91%

Sensitivity live

Price -10% $200 -5% $137 +0% $75 +5% $13 +10% $-49
Rent -10% $-63 -5% $6 +0% $75 +5% $145 +10% $214
Rate -1.0pp $186 -0.5pp $131 base $75 +0.5pp $18 +1.0pp $-40

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
$54,975
Closing costs
$6,597
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
1017 Carnegie Dr Inverness, FL 3.0 2.0 1334 $1,800 $1.35 23d 1 1.11mi
732 Sinclair Ter Inverness, FL 3.0 2.0 1347 $1,700 $1.26 23d 1 1.37mi

Listing history 4 events

  1. 2026-06-21
    days on market $219,900 Active 4 DOM
  2. 2026-06-19
    days on market $219,900 Active 2 DOM
  3. 2026-06-17
    remarks 691-char remark
  4. 2026-06-17
    listed $219,900 Active 1 DOM

ⓘ 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
$803 · $67/mo
Projected year-2 tax
$1,825 · $152/mo
Expected delta
+$1,022/yr (+$85/mo · 127.3%)

ⓘ 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) · 71% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 23 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
$21,068
− Mortgage interest
−$12,318
− Property taxes
−$803
− Insurance
−$1,100
− Repairs & maintenance
−$1,685
− Management
−$1,685
− Depreciation
−$6,397
Taxable loss
−$2,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$1,604/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 — Inverness

Score
67/100
State rank
#564
US rank
#10791

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
10,621
Population (ZIP)
10,408

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 (81%)
Race & ethnicity
White 81% Two or more races 10% Hispanic / Latino 8% Asian 3% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
8% · Canada
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% Tagalog/Filipino 1%

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
▼ -72.56%
Current HPI
315.9725
Rent YoY
Metro
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
9 events — show timeline
  • 2026-06-17 Listed $219,900 RACC
  • 2026-05-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-13 Price Changed $239,000 RACC
  • 2026-04-13 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-27 Price Changed $247,000 RACC
  • 2026-01-27 Price Changed $247,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-16 Listed $269,000 Stellar MLS as Distributed by MLS Grid
  • 1999-04-09 Sold (Public Records) $67,900 Public Records
  • 1985-12-01 Sold (Public Records) $60,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $803 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…