CORNERSTONE NE DIGITAL

REIPReal Estate Intelligence Platform

New analysis

RANK #4

1033 Blackwater Drive

Wesley Chapel, FL 33543 · Wesley Chapel

pursue
Investor score85

Immaculately maintained corner unit in gated Tullamore. 3 bed / 2.5 bath, 1,832 sqft — Wiregrass-adjacent demand and a tenant pool that pays for schools and gates.

Ask
$250,000
Offer
$246,450
Rent (est.)
$2,097/mo
Cash flow
$1,385/mo
After debt
$565/mo
Tax
$281/mo
HOA
$335/mo
Insurance
$96/mo
Mortgage*
$820/mo
Beds / Baths / Sqft
3 / 2.5 / 1,832

* Mortgage estimated at 7% fixed, 30 years, 50% down. This payment decreases when rates drop and you refinance. Cash flow is rent minus tax, HOA, and insurance (before the mortgage).

1033 Blackwater Drive, Wesley Chapel

NEXT STEP

Run the numbers yourself

Confirm rent, HOA, and tax before you offer.

Analyze this home
View on Zillow