3822 Bubba Dr, Zephyrhills, FL 33541

2 bd · 2 ba · 1,680 sqft · built 2004 · Zephyrhills · MOBILE·source listing ↗

$89,000

rent, three ways

OnePercent model (vv1)$2,109/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

2.37%vs 1.2% target

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

$89,000

2.37% · rent $2,109

Intrinsic value · income approach

$319,502

72% 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.