31779 Blue Passing Loop, Wesley Chapel, FL, 33545 | $785/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2805 sft

8825 Selph Rd, Lakeland, FL, 33810

3 Bed
2 Bath
1284 sft

5112 Prairie View Way, Wesley Chapel, FL, 33545

3 Bed
3 Bath
2071 sft

18136 Nassau Point Dr, Tampa, FL, 33647

3 Bed
2 Bath
1525 sft

26850 Middleground Loop, Zephyrhills, FL, 33544

Nearby investment properties with comparable prices

3 Bed
3 Bath
1634 sft

5137 Benjamin Eric St, Zephyrhills, FL, 33541

3 Bed
3 Bath
1634 sft

36116 Risa Michele St, Zephyrhills, FL, 33541

2 Bed
2 Bath
1176 sft

5202 Blue Roan Way, Zephyrhills, FL, 33544

3 Bed
2 Bath
1386 sft

Pulsar Plan, Clinton Townhomes, Dade City, FL, 33525

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 31779 Blue Passing Loop, Wesley Chapel, FL, 33545 uses $98,754 cash to close to unlock $9,422/yr annual cash flow and $785/mo monthly cash flow. Total monthly income runs $2,762/mo, and a $1,458/mo payment keeps the spread at $785/mo. Purchase price stands at $297,900, and rental yield measures 11.13% with $2,762/mo rent. Return on cash invested shows 29.45% in year one, and 5% annual appreciation builds toward $82,304 over five years. Five-year ROI reaches 154.63% and total cumulative return in cash records $152,701. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,762/mo property income covering a $1,458/mo payment rather than investor’s personal income.

Townhouse

Built in 2023

3,959 sqft lot

$N/A/sqft

No HOA