REIP · Real Estate Intelligence Platform

PASCO COUNTY

Zephyrhills

33541 · 33542 · 33543

Investor score81

Lowest basis on the High ROI list. Cash flow is real if you underwrite taxes — millage here is the swing factor versus Wesley Chapel. Best for value-add and first-time investors.

Median ask: $228,000
Median rent: $1,920/mo
Median CF: $1,120/mo
YoY price: 5.6%
YoY rent: 3.8%
Vacancy: 5.1%
Job growth: 2.2%
Population: 19,800
Med. HH income: $58,400
Flood: moderate
Schools: 6/10
Commute: 34 min

Zephyrhills

Catalysts

Overflow from Wesley Chapel pricing
US-301 retail
Sub-$200k inventory

Risks

Higher millage / tax drag
Tenant quality variance
Flood pockets east of US-301

SINGLE FAMILY

Single-family in this area

Rank #3Single Family Home

Cash Flow: $2,426/moYr ROR: 7.9%

5 bed / 3 bath · Zephyrhills, FL 33540 · Address on request

Under Construction. The builder is offering buyers up to $15,000 towards closing costs with the use of a preferred lender and title company.…

5bd / 3ba · 2,605 sqft

Asking: $370,000

Lot size: 5,705 sqft

Offer: $369,400

HOA: $83/mo

Taxes: $105/mo

Insurance: $308/mo

Rent: $2,922/mo

Cash flow: $2,426/mo

Yearly ROR (100% cash down): 7.9% · leftover cash ÷ $369,400 with no mortgage

Mortgage (30yr · 50% down · 7%): $1,229/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $1,197/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $573,667, with rent leftovers and price growth adding up to about $374,134.

See all four growth stories on one page →

See the models

Rank #9Single Family Home

Cash Flow: $2,007/moYr ROR: 6.9%

5 bed / 3 bath · Zephyrhills, FL 33542 · Address on request

One or more photo(s) has been virtually staged. Price Improvement! Welcome to in the highly desirable Links at Calusa Springs, one of Zephyr…

5bd / 3ba · 2,785 sqft

Asking: $349,900

Lot size: 5,216 sqft

Offer: $348,900

HOA: $125/mo

Taxes: $802/mo

Insurance: $292/mo

Rent: $3,226/mo

Cash flow: $2,007/mo

Yearly ROR (100% cash down): 6.9% · leftover cash ÷ $348,900 with no mortgage

Mortgage (30yr · 50% down · 7%): $1,161/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $846/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $541,831, with rent leftovers and price growth adding up to about $319,247.

See all four growth stories on one page →

See the models

CONDOS

Condos in this area

Rank #4Condo

Cash Flow: $1,023/moYr ROR: 6.6%

3 bed / 3 bath · Lakeland, FL 33809 · Address on request

Beautifully updated and move-in ready! This 3-bedroom, 2.5-bath townhome is tucked inside the gated community of Cobblestone Landing and off…

3bd / 3ba · 1,302 sqft

Asking: $190,000

Lot size: 871 sqft

Offer: $187,000

HOA: $342/mo

Taxes: $237/mo

Insurance: $158/mo

Rent: $1,760/mo

Cash flow: $1,023/mo

Yearly ROR (100% cash down): 6.6% · leftover cash ÷ $187,000 with no mortgage

Mortgage (30yr · 50% down · 7%): $622/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $401/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $251,312, with rent leftovers and price growth adding up to about $125,691.

See all four growth stories on one page →

See the models

TOWNHOMES

Townhomes in this area

Rank #5Townhome

Cash Flow: $1,416/moYr ROR: 7.0%

3 bed / 3 bath · Zephyrhills, FL 33544 · Address on request

Virtually Staged. BACK ON THE MARKET, NO FAULT OF THE SELLER OR PROPERTY! Property appraised and inspections completed. Don’t miss this seco…

3bd / 3ba · 1,650 sqft

Asking: $242,500

Lot size: 2,483 sqft

Offer: $241,400

HOA: $315/mo

Taxes: $316/mo

Insurance: $202/mo

Rent: $2,249/mo

Cash flow: $1,416/mo

Yearly ROR (100% cash down): 7.0% · leftover cash ÷ $241,400 with no mortgage

Mortgage (30yr · 50% down · 7%): $803/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $613/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $357,331, with rent leftovers and price growth adding up to about $206,613.

See all four growth stories on one page →

See the models

Rank #8Townhome

Cash Flow: $1,367/moYr ROR: 9.4%

3 bed / 3 bath · Zephyrhills, FL 33542 · Address on request

LOCATION, PRIVACY & CONVENIENCE! Welcome home to this desirable rear, end-unit townhome in Zephyrhills, offering 3 bedrooms, 2.5 bathrooms a…

3bd / 3ba · 1,363 sqft

Asking: $179,900

Lot size: 1,343 sqft

Offer: $175,000

HOA: $285/mo

Taxes: $160/mo

Insurance: $150/mo

Rent: $1,962/mo

Cash flow: $1,367/mo

Yearly ROR (100% cash down): 9.4% · leftover cash ÷ $175,000 with no mortgage

Mortgage (30yr · 50% down · 7%): $582/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $785/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $259,043, with rent leftovers and price growth adding up to about $190,640.

See all four growth stories on one page →

See the models

Rank #9Townhome

Cash Flow: $1,362/moYr ROR: 7.1%

3 bed / 3 bath · Lakeland, FL 33805 · Address on request

Under Construction. FALL SAVINGS SALE!!! $5,000 TOWARDS BUYERS CLOSING COSTS OR RATE BUYDOWN!!! WELCOME TO THE CARPENTERS CREST!!! Come be t…

3bd / 3ba · 1,414 sqft

Asking: $229,900

Lot size: 849 sqft

Offer: $229,800

HOA: $200/mo

Taxes: $19/mo

Insurance: $192/mo

Rent: $1,773/mo

Cash flow: $1,362/mo

Yearly ROR (100% cash down): 7.1% · leftover cash ÷ $229,800 with no mortgage

Mortgage (30yr · 50% down · 7%): $764/mo

* This payment will decrease when interest rates drop and the property is refinanced. Open calculator →

The simple picture

Put half down and about $598/mo could be left each month after the bills. Hold it 10 years at a normal growth guess and it could be worth $340,160, with rent leftovers and price growth adding up to about $198,370.

See all four growth stories on one page →

See the models

LAND

Polk City, FL 33868

10.04 ac · $125,000 · Address on request

LAND

Zephyrhills, FL 33540

14.1 ac · $200,000 · Address on request

SOON

Analyze this area