product

markets

method

37516 W Demolay St, Zephyrhills, FL 33541 — $32,000 · 1bd · ~4.3% rule | OnePercent

37516 W Demolay St, Zephyrhills, FL 33541

$32,000

Home·Zephyrhills 33541·37516 W Demolay St, Zephyrhills, FL 33541

Confirmed 1 day ago

37516 W Demolay St, Zephyrhills, FL 33541

1 bd · 1 ba · 444 sqft · built 1991 · Zephyrhills · MOBILE·source listing ↗

$32,000

rent, three ways

OnePercent model (vv1)$1,363/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

4.26%vs 1.2% target

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

$32,000

4.26% · rent $1,363

Intrinsic value · income approach

$206,519

85% 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.