35050 Sateen Dr · Zephyrhills, FL 33541

$68,500

2 bd · 2.0 ba · 720 sqft · Manufactured public records · 55 Days on market

Built 1971 5,640 sqft lot Est $94k · 27% under ↓ 7% since listing

---

Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Schools +4.3/10.0
• Livability +3.6/5.0
• Condition / age +2.5/5.0
• Rent growth +1.9/5.0
• Appreciation +0.0/10.0

Listing remarks

2/1 manufactured home (1971) in Zephyrhills, FL—priced for a quick cash sale. ~720 sq ft on a 5,662 sq ft lot (~0.13 acres). Value-add opportunity: solid plumbing/electrical, corrugated roof, window unit A/C, and functional layout. Interior features laminate/carpet flooring and Formica finishes. Includes back porch and public water. Light rehab with strong rental or resale potential. Ideal for investors seeking affordable entry point.

Key facts

• 5,640 sq ft lot
• 2 parking spots
• Built 1971

Property features AI

Finance

• Other: Property type: Residential mobile home (single wide); Zoning: RMH; Unfurnished; Direction faces: North
• Financial info: No lease restrictions indicated
• HOA & community: No HOA/association

Exterior

• Parking: Carport with 2 spaces
• Security: No security features listed
• Utilities: Public water available; Septic tank sewer; Water service available
• Home design: Residential single-wide mobile home; One story; North-facing
• Construction: Frame construction; Metal roof; Building area listed (per public records) and living area reported separately
• Exterior features: Paved road access; Lot approximately 0.12 acres (about 524 sq meters)

Interior

• Kitchen: No appliances listed
• Bedrooms: 2 bedrooms
• Flooring: Laminate flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Ductless heating; Wall/window air conditioning units
• Interior features: No notable interior features listed
• Laundry & utility: No laundry hookups or features listed

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $68k.

Deal economics

• At list price, monthly cash flow is $1k ($12k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $68k).
• Recommended offer: $66k (3.0% below list) — sets the bar for market timing.
• Cap rate 23.9% vs local median 3.7% in Zephyrhills — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 72/100 on livability (#330 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools C-, crime C-, amenities F.
• Pasco (suburban): math 50% / reading 52% proficiency, ranked #32 of 73 in FL (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents soft (-2.5%/yr); 856 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
• This rent runs 38% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $474 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 55 days — a 3% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $66,445 (3.0% below list)

Questions for the listing agent

1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 2.64% ✓
• Cap rate: 23.91%
• Cash-on-cash: 62.93%
• DSCR: 3.80
• GRM: 3.2

CMA / ARV

• ARV (on-the-fly): $93,600
• Comps found: 6

Show comp detail 6 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
35204 Ada Ave	0.34mi	2/1.0	710 (-1%)	0mo	$80,000	$113	78
35012 Dale Ave	0.35mi	2/2.0	732 (+2%)	4mo	$95,000	$130	78
35142 Zephyr Shores Dr	0.35mi	2/2.0	720 (0%)	12mo	$83,000	$115	74
35238 Dodie Dr #09	0.45mi	1/2.0 (-1)	726 (+1%)	2mo	$79,000	$109	71
35246 Tiffani Lot 63 Ct	0.52mi	2/1.0	687 (-5%)	5mo	$118,000	$172	60
35220 Condominium Blvd #25	0.46mi	2/1.0	621 (-14%)	3mo	$90,000	$145	49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 58.6%
• Equity multiple: 3.49×
• Total profit: $47,665
• Equity at exit: $10,214

10-year hold

• IRR: 62.4%
• Equity multiple: 6.40×
• Total profit: $103,526
• Equity at exit: $5,923

Cash invested: $19,180 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Florida: 87 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 33541

• Home prices YoY: -15.2%
• Rents YoY: -2.5%
• Active inventory: 856
• Price-to-rent: 3.2×

Monthly cashflow live

• Estimated rent: $1,805 medium
• Mortgage (P&I): −$359
• Tax from tax record: −$33 /mo · $393/yr
• Insurance: −$29
• HOA: −$0
• Vacancy / Maint / Mgmt: −$379
• Net cashflow: $1,006

Break-even live

Break-even rent $532

Max offer price $68,500

Occupancy floor 39%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $17,125
• Closing costs: $2,055
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
34002 Painthorse Way Wesley Chapel, FL	1.0–3.0	1.0–2.0	1022	$2,208	$2.16	2d	46	1.47mi

Listing history 16 events

1. 2026-06-18
   days on market $68,500 Active 55 DOM
2. 2026-06-17
   days on market $68,500 Active 54 DOM
3. 2026-06-16
   days on market $68,500 Active 53 DOM
4. 2026-06-15
   days on market $68,500 Active 52 DOM
5. 2026-06-13
   days on market $68,500 Active 50 DOM
6. 2026-06-09
   days on market $68,500 Active 46 DOM
7. 2026-06-08
   days on market $68,500 Active 45 DOM
8. 2026-06-07
   days on market $68,500 Active 44 DOM
9. 2026-06-04
   days on market $68,500 Active 41 DOM
10. 2026-06-03
    days on market $68,500 Active 40 DOM
11. 2026-06-02
    days on market $68,500 Active 39 DOM
12. 2026-06-01
    days on market $68,500 Active 38 DOM
13. 2026-05-31
    days on market $68,500 Active 37 DOM
14. 2026-05-12
    price $70,000
15. 2026-05-06
    price $72,500
16. 2026-04-24
    listed $75,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

• Current annual tax: $393 · $33/mo
• Projected year-2 tax: $569 · $47/mo
• Expected delta: +$176/yr (+$15/mo · 44.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 25 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $21,665
• − Mortgage interest: −$3,837
• − Property taxes: −$393
• − Insurance: −$342
• − Repairs & maintenance: −$1,733
• − Management: −$1,733
• − Depreciation: −$1,993
• Taxable income: $11,634
• Est. tax owed @ 24.0%: −$2,792
• After-tax cash flow: $9,278/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Pasco
• NCES district ID: 1201530
• Math proficiency: 50% ▼ -10.00%
• Reading proficiency: 52% ▼ -5.00%
• Median HH income: $45,039
• Composite: 43.14/100
• National rank: #3074
• State rank: #32 of 73 in FL

Livability — Zephyrhills

• Score: 72/100
• State rank: #330
• US rank: #5760

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment D- Housing A+ Health & safety A User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Pasco County · 524,098 people
• City population: 48,266
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 24,654
• Household income: $56,579
• Rent vs Own: 14.0% rent · 86.0% own
• Severe rent burden: 393.0

Population outlook (Pasco County) Hauer SSP2

• Today (2025): 570,045 people
• By 2030: 605,844 · +6.3%
• By 2040: 674,806 · +18.4%
• By 2050: 736,022 · +29.1%
• By 2075: 862,900 · +51.4%
• By 2100: 906,364 · +59.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Hispanic / Latino 15% Two or more races 8% Black 5% Asian 5%
• Hispanic origin (detail): Mexican 4% Puerto Rican 9%
• Common ancestry: Lithuanian 4% Romanian 3% Serbian 3%
• Foreign-born: 9% · Canada, Vietnam
• Languages at home: 85% English-only · Spanish 9% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Pasco

• 2024 margin: Strong R (+25.2) · D 36.9% · R 62.1% · Other 1.0%
• 2008→2024 swing: -21.6pp toward R · 2008: -3.6pp · 2024: -25.2pp
• All cycles: 2024: R+25.2 2020: R+20.1 2016: R+21.6 2012: R+6.7 2008: R+3.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -55.21%
• Current HPI: 308.0619
• Rent YoY: ▼ -2.51%
• Metro: Tampa-St. Petersburg-Clearwater, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-6.7% since first listed

3 events — show timeline

• 2026-05-12 Price Changed $70,000 Stellar MLS as Distributed by MLS Grid
• 2026-05-06 Price Changed $72,500 Stellar MLS as Distributed by MLS Grid
• 2026-04-24 Listed $75,000 Stellar MLS as Distributed by MLS Grid

Property tax history

-0.6%/yr

Latest (2025): $393 · +6.8% YoY. Source: county tax records.