product

markets

method

37901 Lake Gilbert Cir, Dade City, FL 33525 — $33,000 · 3bd · ~5.3% rule | OnePercent

37901 Lake Gilbert Cir, Dade City, FL 33525

$33,000

Home·Dade City 33525·37901 Lake Gilbert Cir, Dade City, FL 33525

Unconfirmed for 7 days — may no longer be available

37901 Lake Gilbert Cir, Dade City, FL 33525

3 bd · 2 ba · 960 sqft · built 1999 · Dade City · MOBILE·source listing ↗

$33,000

rent, three ways

OnePercent model (vv1)$1,733/mo

p10–p90 confidence band

HUD Fair Market Rent · 33525 · 3BR$1,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pasco

Flood risk indexRelatively Moderate FEMA NRI

Median household income$69,068

Median area rent$1,099/mo

Median home value$260,200

the verdict

5.25%vs 1.2% target

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

$33,000

5.25% · rent $1,733

Intrinsic value · income approach

$253,030

87% 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.