31771 Blue Passing Loop, Wesley Chapel, FL, 33545 | $879/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1522 sft

7542 Deer Path Ln, Land O Lakes, FL, 34637

3 Bed
2 Bath
1346 sft

209 Winthrop Dr, Spring Hill, FL, 34609

3 Bed
2 Bath
1113 sft

3217 Saddlebrook Ave, Tampa, FL, 33618

2 Bed
2 Bath
1272 sft

18939 Duquesne Dr, Tampa, FL, 33647

Nearby investment properties with comparable prices

3 Bed
3 Bath
1634 sft

36154 Risa Michele St, Zephyrhills, FL, 33541

$ 234,000

ROI

Cash Flow/m

4 Bed
2 Bath
1674 sft

5527 9th St, Zephyrhills, FL, 33542

3 Bed
2 Bath
1120 sft

27263 Warner Ave, Brooksville, FL, 34602

2 Bed
3 Bath
1261 sft

13954 Fletchers Mill Dr, Tampa, FL, 33613

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

Investment property for sale in Wesley Chapel at 31771 Blue Passing Loop, Wesley Chapel, FL, 33545 offers a 11.8% rental yield on a $275,000 purchase with $2,704/mo rent. Total monthly income registers $2,704/mo, and a $1,346/mo payment leaves $879/mo available for distribution. Annual cash flow reaches $10,548/yr on $91,163 to close, and return on cash invested stands at 31.48% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 165.54% and total cumulative return in cash at $150,911. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,704/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2023

2,505 sqft lot

$N/A/sqft

No HOA