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

$345,000

For Sale - Active
30753 Pumpkin Ridge Dr, Zephyrhills, FL 33543
2 Beds
2 Baths
1,760 Square Feet
0.19 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Aug 23, 2025 at 10:07AM

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
4.0%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Property Description


0.19 Acres Lot
Built in 2006
For Sale - Active
Units n/a

ASSUMABLE FHA LOAN at 4.78%! Don’t miss this rare opportunity to own a beautiful home in the sought-after Country Walk community of Wesley Chapel with a 2 bed, 2 bath + office split floor plan. This 1,760 sq. ft. home features a new 3-ton AC (2023) and water heater (2020), making it move-in ready and low-maintenance. The spacious kitchen offers granite countertops, a large center island with sink and bar seating, plenty of cabinets, and stainless steel appliances – including a range and microwave just 2 years old and a new garbage disposal. Enjoy high ceilings, ceiling fans, modern light fixtures, and a dedicated laundry room. The primary suite is a true retreat with a walk-in closet, dual sink vanities, glass-enclosed shower, and private sliding glass door access to the lanai. Step outside to a covered patio and screened lanai, perfect for relaxing or entertaining. Plus, enjoy maintenance-free lawn care including mowing, trimming, fertilization, pest control, and irrigation maintenance. Country Walk offers resort-style amenities including a clubhouse, fitness center, pool, tennis courts, dog park, and more. Located minutes from The Shops at Wiregrass, Tampa Premium Outlets, AdventHealth Wesley Chapel, Epperson Lagoon, and I-75 for a quick drive into Tampa. Schedule your showing today and ask about the assumable FHA loan at 4.78%!

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: Garage
  • Details: Covered, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Patricia Lane
  • HOA Fee: $117/monthly

Land Information

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

Lot Information

  • Parcel ID: 1626200020000000370
  • Lot Size: 8126 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2006

Tax Information

  • Annual Tax: $5,328

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Shayna Teator
MARK SPAIN REAL ESTATE
(813) 459-2207

Source:
Stellar MLS
MLS#: TB8394163
Stellar MLS

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
4.0%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$345,000
Amount financed:
-$276,000
Down payment:
$69,000
Closing costs:
$10,350
Rehab costs:
$0
Initial cash invested:
$79,350
Square feet:
1,760
Cost per square foot:
$196
Monthly rent per square foot:
$1.42

Financing Details

Find a Lender

Loan amount:
$276,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,767
Property tax:
$444
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,386

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$444-$5,328
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (5%)
5%-$117-$1,404
Total operating expenses: (47%)
47%-$1,186-$14,232

Cash Flow


Monthly Yearly
Net operating income:
$1,164 $13,968
Mortgage payments:
-$1,767 -$21,204
Cash flow:
$603 $7,236