31518 Earn Dr, Wesley Chapel, FL, 33545 | $60/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1932 sft

37407 Sandra Ave, Zephyrhills, FL, 33542

3 Bed
2 Bath
1080 sft

22798 Penny Loop, Land O Lakes, FL, 34639

3 Bed
2 Bath
1292 sft

14498 Whitewater Way, Brooksville, FL, 34604

3 Bed
2 Bath
1723 sft

2119 W Comanche Ave, Tampa, FL, 33603

Nearby investment properties with comparable prices

5 Bed
3 Bath
2326 sft

11689 Brae Way, Dade City, FL, 33525

3 Bed
2 Bath
1493 sft

15548 Rockingham Ln, Spring Hill, FL, 34610

3 Bed
2 Bath
2155 sft

21008 Sunpoint Way UNIT 204, Lutz, FL, 33558

3 Bed
3 Bath
1419 sft

31780 Kestrel Calling Dr, San Antonio, FL, 33576

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Wesley Chapel at 31518 Earn Dr, Wesley Chapel, FL, 33545 generates $2,548/mo in rent and, after a $1,835/mo payment, leaves $60/mo in cash flow. Total monthly income is $2,548/mo, and annual cash flow is $721/yr on $124,279 invested. Return on cash invested sits at 20.49% in year one, and rental yield is 8.16% on a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation builds toward $103,578 over five years. Five-year ROI reaches 106.57% and total cumulative return in cash sums $132,439. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,548/mo property income rather than buyer’s personal income.

Single Family

Built in 2002

6,785 sqft lot

$N/A/sqft

No HOA