Runion Plan, Chapel Crossings - Garden Series, Wesley Chapel, FL, 33545 | $67/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1382 sft

1701 W Jean St, Tampa, FL, 33604

3 Bed
2 Bath
2110 sft

12206 N 53rd St, Temple Terrace, FL, 33617

4 Bed
2 Bath
1939 sft

36568 Garden Wall Way, Zephyrhills, FL, 33541

3 Bed
2 Bath
1340 sft

12523 Longstone Ct, New Port Richey, FL, 34655

Nearby investment properties with comparable prices

5 Bed
3 Bath
2389 sft

9725 Carabiner Way, Land O Lakes, FL, 34637

4 Bed
2 Bath
2039 sft

37163 Sagemoor Dr, Zephyrhills, FL, 33541

4 Bed
3 Bath
2045 sft

3516 Thistle Bank Ct, Plant City, FL, 33565

5 Bed
3 Bath
2215 sft

Boston Plan, Park East : The Manors, Plant City, FL, 33565

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

Total monthly income runs $3,239/mo, and annual cash flow reaches $798/yr on $158,454 cash to close. Return on cash invested measures 20.41% in year one, and rental yield registers 8.13% at a $477,990 basis. Equity gained on principal adds $3,084/yr, and annual property appreciation at 5% supports $132,060 by year five. Five-year ROI tracks 106.14% and total cumulative return in cash totals $168,178. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,239/mo property income relative to a $2,340/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA