37516 Kells Ln, Zephyrhills, FL 33541

1 bd · 1 ba · 280 sqft · built 1983 · Zephyrhills · MOBILE·source listing ↗

$29,000

rent, three ways

OnePercent model (vv1)$1,132/mo

p10–p90 confidence band

HUD Fair Market Rent · 33541 · 1BR$1,480/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pasco

Flood risk indexRelatively High FEMA NRI

Median household income$56,579

Median area rent$1,233/mo

Median home value$126,000

the verdict

3.90%vs 1.2% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$29,000

3.90% · rent $1,132

Intrinsic value · income approach

$172,873

83% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.