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

$650,000

For Sale - Active
4210 Pacente Loop, Zephyrhills, FL 33543
5 Beds
3 Baths
2,984 Square Feet
0.32 Acres Lot
Built in 2011
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: May 29, 2025 at 03:26AM

Investment Summary


Monthly Cash Flow
-$1,714
Cap Rate
3.2%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.3%

Property Description


0.32 Acres Lot
Built in 2011
For Sale - Active
Units n/a

Welcome to your dream home with 5-Bedroom, 3-Bathroom Corner Lot Home! This well-maintained 2-story home offers 2,984 sq ft of living space, providing a comfortable and functional layout that suits a variety of lifestyles. Nestled on a large corner lot, the property features a spacious yard perfect for outdoor activities, gardening, or relaxing. The home includes 5 generously sized bedrooms, offering plenty of room for family and guests. The master suite is a true highlight, providing ample space and an en-suite bathroom with a walk-in shower. The master bedroom also features dual walk-in closets on either side, offering plenty of storage and organization. With a total of 3 bathrooms, there’s enough space for everyone to enjoy their privacy and comfort. In addition to this beautiful home, enjoy access to the community pool, a perfect way to unwind and socialize with neighbors. Showings are by appointment only with 24 hours' notice required. Don’t miss this opportunity—schedule a 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.

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 11
  • # 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: Inframark IMS
  • HOA Fee: $273/quarterly

Land Information

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

Lot Information

  • Parcel ID: 2326200090000002560
  • Lot Size: 13875 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2011

Tax Information

  • Annual Tax: $4,096

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Judymar Sagastume
GREAT WESTERN REALTY
(813) 692-8088

Source:
Stellar MLS
MLS#: TB8354284
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,714
Cap Rate
3.2%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.3%

Purchase Details

Find an Agent

Purchase price:
$650,000
Amount financed:
-$520,000
Down payment:
$130,000
Closing costs:
$19,500
Rehab costs:
$0
Initial cash invested:
$149,500
Square feet:
2,984
Cost per square foot:
$218
Monthly rent per square foot:
$1.04

Financing Details

Find a Lender

Loan amount:
$520,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$3,421
Property tax:
$341
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,979

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$341-$4,096
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (3%)
3%-$91-$1,092
Total operating expenses: (39%)
39%-$1,207-$14,488

Cash Flow


Monthly Yearly
Net operating income:
$1,707 $20,484
Mortgage payments:
-$3,421 -$41,052
Cash flow:
$1,714 $20,568