Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$212,900

For Sale - Active
1416 Sedgwick Dr, Zephyrhills, FL 33543
2 Beds
3 Baths
1,092 Square Feet
0.04 Acres Lot
Built in 2001
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Aug 24, 2025 at 10:13AM

Investment Summary


Monthly Cash Flow
-$405
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Property Description


0.04 Acres Lot
Built in 2001
For Sale - Active
Units n/a

Adorable & Affordable 2 Bedrooms,2.5 Baths. PROPERTY IS LOCATED ON A PRIVATE CONSERVATION LOT. TOWNHOME NESTLED IN THE GATE COMMUNITY OF MEADOW POINTE, LOCATED IN THE HEART OF WESLEY CHAPEL, with a Large Tiled Screened in Lanai, perfect for Entertaining! First Floor Boasts Living Room, Dining Room combo with Beautiful diagonal tile. Spacios Kitchen features granite counters, an undermount Stainless steel sink, and Wood cabinets with crown molding. The second floor boasts 2 Bedrooms with stunning wood flooring, plus two full update bathrooms. IMPACT WINDOWS throughout the townhome. ASINED 2 PARKING. Located just minutes from top-rated schools, shopping, dining, entertainment, and medical facilities, this home combines comfort with convenience. Don’t miss your chance to make this beautiful townhome yours — schedule your private showing today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Assigned, None
  • Details: Common, Guest
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Sedgwick Dr. at Meadow pointe
  • HOA Fee: $336/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 3326200130001000020
  • Lot Size: 1559 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2001

Tax Information

  • Annual Tax: $2,631

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Pasco

Listing Details


Listed by:
Alba Alzate
NOVA HOME REALTY LLC
(813) 765-7704

Source:
Stellar MLS
MLS#: TB8419448
Stellar MLS

Investment Summary


Monthly Cash Flow
-$405
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$212,900
Amount financed:
-$170,320
Down payment:
$42,580
Closing costs:
$6,387
Rehab costs:
$0
Initial cash invested:
$48,967
Square feet:
1,092
Cost per square foot:
$195
Monthly rent per square foot:
$1.65

Financing Details

Find a Lender

Loan amount:
$170,320
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,091
Property tax:
$219
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,436

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$219-$2,631
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (19%)
19%-$337-$4,044
Total operating expenses: (56%)
56%-$1,006-$12,075

Cash Flow


Monthly Yearly
Net operating income:
$686 $8,232
Mortgage payments:
-$1,091 -$13,092
Cash flow:
$405 $4,860