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

$385,000

For Sale - Active
4633 Mapletree Loop, Zephyrhills, FL 33544
4 Beds
2 Baths
1,825 Square Feet
0.14 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Jun 11, 2025 at 03:40AM

Investment Summary


Monthly Cash Flow
-$657
Cap Rate
4.1%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.6%

Property Description


0.14 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Welcome to your dream home in a beautiful, well-maintained community near I-75—just minutes from The Grove at Wesley Chapel, Wiregrass Mall, Tampa Premium Outlets, and top dining spots! This spacious 4 bed, 2 bath home features a desirable split floor plan, separate dining and living rooms, and a screened-in patio perfect for relaxing or entertaining. Enjoy the incredible savings and sustainability of fully owned solar panels—significantly reducing or even eliminating your electric bill, with the potential to earn energy credits! Imagine the convenience, comfort, and cost-efficiency of living in this energy-smart home that offers both space and peace of mind. Don’t miss out!

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: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Block
  • Roof Type: Gable
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Greenacre Properties, Inc.
  • HOA Fee: $285/quarterly

Land Information

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

Lot Information

  • Parcel ID: 1326190040012000090
  • Lot Size: 5984 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2004

Tax Information

  • Annual Tax: $2,127

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Nicole Hillman
LPT REALTY, LLC
(407) 844-7749

Source:
Stellar MLS
MLS#: TB8385292
Stellar MLS

Investment Summary


Monthly Cash Flow
-$657
Cap Rate
4.1%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.6%

Purchase Details

Find an Agent

Purchase price:
$385,000
Amount financed:
-$308,000
Down payment:
$77,000
Closing costs:
$11,550
Rehab costs:
$0
Initial cash invested:
$88,550
Square feet:
1,825
Cost per square foot:
$211
Monthly rent per square foot:
$1.26

Financing Details

Find a Lender

Loan amount:
$308,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,972
Property tax:
$177
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,310

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$177-$2,127
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (4%)
4%-$95-$1,140
Total operating expenses: (37%)
37%-$847-$10,167

Cash Flow


Monthly Yearly
Net operating income:
$1,315 $15,780
Mortgage payments:
-$1,972 -$23,664
Cash flow:
$657 $7,884