product

markets

method

5817 Windtree Dr, Zephyrhills, FL 33541 — $25,000 · 2bd · ~6.3% rule | OnePercent

5817 Windtree Dr, Zephyrhills, FL 33541

$25,000

Home·Zephyrhills 33541·5817 Windtree Dr, Zephyrhills, FL 33541

Unconfirmed for 7 days — may no longer be available

5817 Windtree Dr, Zephyrhills, FL 33541

2 bd · 2 ba · built 1989 · Zephyrhills · MOBILE·source listing ↗

$25,000

rent, three ways

OnePercent model (vv1)$1,567/mo

p10–p90 confidence band

HUD Fair Market Rent · 33541 · 2BR$1,720/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

6.27%vs 1.2% target

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

$25,000

6.27% · rent $1,567

Intrinsic value · income approach

$239,298

90% 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.