CashFlowRE
Sign in Sign up
4924 Butler National Dr
F Composite 24.7
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Cash flow +3.9/30.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • 1% rule +0.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$615,000

4924 Butler National Dr · Wesley Chapel, FL 33543
17 bd · 4.0 ba · 3,185 sqft · SingleFamily public records · 62 Days on market
Built 2014 9,734 sqft lot $66/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located on a desirable corner lot within a quiet cul-de-sac in the sought-after Country Walk community, this spacious two-story home offers 5 bedrooms, 4 bathrooms, a 2-car garage, and a private pool and spa, creating the perfect blend of comfort, functionality, and Florida lifestyle living. A covered front porch with room for seating welcomes you into the home, where tile flooring flows through the foyer and leads to a formal dining room featuring carpet, high ceilings, and multiple windows that fill the space with natural light. The living room, also carpeted, is open to the kitchen and showcases a striking wall of four sliding glass doors that bring in abundant light and provide views of the outdoor living area. The kitchen is well-appointed with dark real wood cabinetry, granite countertops, a decorative backsplash, a large island with double sink that also serves as a breakfast bar, stainless steel appliances including a double oven and built-in cooktop, and a walk-in pantry. Just off the kitchen, a dedicated coffee bar area with additional cabinetry and granite counters adds both convenience and charm. The adjoining breakfast nook features three windows overlooking the backyard. A downstairs bedroom with an ensuite bathroom--complete with a step-in shower with glass enclosure, white vanity, wood cabinetry, and white tile flooring--provides a great option for guests or multigenerational living. The staircase features dark wood treads with contrasting white risers, leading to the second floor where a spacious family room awaits, offering flexible use as a media room, playroom, second living area, or home office space. The primary suite is located upstairs and features walls of windows, carpet flooring, a walk-in closet, and a large ensuite bathroom with dark wood cabinetry, light tile flooring, a water closet, a step-in shower with glass enclosure, a separate soaking tub beneath a window, and dual vanities with extended counter space and a dedicated seated area between them. The primary closet conveniently connects through to the laundry room, enhancing everyday functionality. Three additional upstairs bedrooms all feature walk-in closets, with two sharing a connected bathroom while maintaining separate vanity areas for added privacy. The outdoor space is designed for enjoyment, featuring a covered pavered lanai that opens to a screened-in pool and heated spa, along with an extended paver patio outside the enclosure for additional outdoor living. The backyard is fully fenced with an aluminum fence with mature bushes providing added privacy. Residents of Country Walk enjoy a wide range of amenities designed for both relaxation and an active lifestyle, including a clubhouse for gatherings and events, multiple community pools, tennis and basketball courts, a fitness center, playgrounds, and scenic walking trails throughout the neighborhood. The community also features beautifully maintained parks, sidewalks, and street lighting, creating a welcoming and walkable environment. Conveniently located in Wesley Chapel, Country Walk offers easy access to shopping, dining, and entertainment, along with nearby major roadways for commuting to surrounding areas including Zephyrhills and Tampa.

Key facts

  • 9,734 sq ft lot
  • 2 garage spots
  • Pool

Property features AI

Finance

  • Other: CDD applicable; Homestead status noted
  • Financial info: Other annual assessment applicable
  • HOA & community: Has HOA (monthly HOA ~$66.67; quarterly association fee $200); Association amenities include clubhouse, fitness center, park, playground, pool, tennis courts, basketball court, trails, recreation facilities; common area taxes and pool included in fees; vehicle/fence restrictions; Pets allowed

Exterior

  • Parking: Covered parking; Driveway; Garage door opener; Ground level parking; Off-street parking; Attached 2-car garage
  • Security: Security fencing, lighting and alarms; Security lights; Smoke detectors
  • Utilities: Public water; Public sewer; Electricity available; Cable available; Broadband/high-speed internet available; Sewer available; Water available; Irrigation equipment
  • Home design: Single family residence; Two stories; Southwest facing; Accessible approach with ramp
  • Construction: Block, concrete, stucco and frame construction; Shingle roof; Slab foundation; Built for residential use
  • Exterior features: Covered patio/deck; Deck; Enclosed areas; Front porch; Rear porch; Screened porch; Patio; Porch; Rain gutters; Sidewalk; Sliding doors; Fenced (other)

Interior

  • Kitchen: Cooktop; Dishwasher; Exhaust fan; Microwave; Refrigerator; Stone counters; Solid wood cabinets; Eat-in kitchen; Kitchen/family room combo
  • Bedrooms: 5 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; High ceilings; Kitchen/family room combo; Solid wood cabinets; Stone counters; Thermostat; Walk-in closets; Window treatments; Blinds; Double-pane windows
  • Laundry & utility: Laundry room with inside access; Electric dryer hookup; Washer; Dryer; Corridor access

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 17-bed/4.0-bath single-family listed at $615k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-21k/yr) — negative.
  • To cash-flow at today's rent, offer at most $307k (50.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $314k (48.9% below list).
  • Recommended offer: $307k (50.0% below list) — sets the bar for cash-flow.
  • Cap rate 2.9% vs local median 3.7% in Wesley Chapel — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#143 in FL, #2,137 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: commute 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.
  • Zoned schools: Double Branch Elementary School (math 58% / reading 62%, grade B-, #680 of 2,144 statewide, top 32%, 847 students, 31% FRL); Wesley Chapel High School (math 52% / reading 58%, grade C, #135 of 667 statewide, top 20%, 1,826 students, 40% FRL).
  • Market conditions: Rents soft (-0.4%/yr); 638 active listings in the ZIP; solid renter incomes; 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($107k/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 $4k of loan paydown is wiped out by about $18k 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.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($578k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $360k; list at $615k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $307,252 (50.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 50% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.51%
Cap rate
2.89%
Cash-on-cash
-12.14%
DSCR
0.46
GRM
16.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-41.9%
Equity multiple
-0.28×
Total profit
$-219,783
Equity at exit
$91,698
10-year hold
IRR
-91.9%
Equity multiple
-1.15×
Total profit
$-369,695
Equity at exit
$53,174

Cash invested: $172,200 (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.

ZIP-level market 33543

Home prices YoY
-24.0%
Rents YoY
-0.4%
Active inventory
638
Price-to-rent
16.3×

Monthly cashflow live

Estimated rent
$3,140 medium interval (Pro) →
Mortgage (P&I)
$3,225
Tax from tax record
$675 /mo · $8,105/yr
Insurance
$256
HOA
$66
Vacancy / Maint / Mgmt
$659
Net cashflow
$-1,742

Break-even live

Break-even rent $5,345
Max offer price $307,252
Occupancy floor

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
$153,750
Closing costs
$18,450
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail

Monthly dues
$66 · $792/yr
Likely covers
waterlandscapingpoolgym

Listing history 27 events

  1. 2026-06-18
    days on market $615,000 Active 62 DOM
  2. 2026-06-17
    days on market $615,000 Active 61 DOM
  3. 2026-06-16
    days on market $615,000 Active 60 DOM
  4. 2026-06-15
    days on market $615,000 Active 59 DOM
  5. 2026-06-13
    statusdays on market $615,000 Active 57 DOM
  6. 2026-05-12
    price $615,000 3242-char remark
    Show marketing remark (3242 chars)

    Located on a desirable corner lot within a quiet cul-de-sac in the sought-after Country Walk community, this spacious two-story home offers 5 bedrooms, 4 bathrooms, a 2-car garage, and a private pool and spa, creating the perfect blend of comfort, functionality, and Florida lifestyle living. A covered front porch with room for seating welcomes you into the home, where tile flooring flows through the foyer and leads to a formal dining room featuring carpet, high ceilings, and multiple windows that fill the space with natural light. The living room, also carpeted, is open to the kitchen and showcases a striking wall of four sliding glass doors that bring in abundant light and provide views of the outdoor living area. The kitchen is well-appointed with dark real wood cabinetry, granite countertops, a decorative backsplash, a large island with double sink that also serves as a breakfast bar, stainless steel appliances including a double oven and built-in cooktop, and a walk-in pantry. Just off the kitchen, a dedicated coffee bar area with additional cabinetry and granite counters adds both convenience and charm. The adjoining breakfast nook features three windows overlooking the backyard. A downstairs bedroom with an ensuite bathroom--complete with a step-in shower with glass enclosure, white vanity, wood cabinetry, and white tile flooring--provides a great option for guests or multigenerational living. The staircase features dark wood treads with contrasting white risers, leading to the second floor where a spacious family room awaits, offering flexible use as a media room, playroom, second living area, or home office space. The primary suite is located upstairs and features walls of windows, carpet flooring, a walk-in closet, and a large ensuite bathroom with dark wood cabinetry, light tile flooring, a water closet, a step-in shower with glass enclosure, a separate soaking tub beneath a window, and dual vanities with extended counter space and a dedicated seated area between them. The primary closet conveniently connects through to the laundry room, enhancing everyday functionality. Three additional upstairs bedrooms all feature walk-in closets, with two sharing a connected bathroom while maintaining separate vanity areas for added privacy. The outdoor space is designed for enjoyment, featuring a covered pavered lanai that opens to a screened-in pool and heated spa, along with an extended paver patio outside the enclosure for additional outdoor living. The backyard is fully fenced with an aluminum fence with mature bushes providing added privacy. Residents of Country Walk enjoy a wide range of amenities designed for both relaxation and an active lifestyle, including a clubhouse for gatherings and events, multiple community pools, tennis and basketball courts, a fitness center, playgrounds, and scenic walking trails throughout the neighborhood. The community also features beautifully maintained parks, sidewalks, and street lighting, creating a welcoming and walkable environment. Conveniently located in Wesley Chapel, Country Walk offers easy access to shopping, dining, and entertainment, along with nearby major roadways for commuting to surrounding areas including Zephyrhills and Tampa.

  7. 2026-05-12
    price $615,000
    Show marketing remark (3242 chars)

    Located on a desirable corner lot within a quiet cul-de-sac in the sought-after Country Walk community, this spacious two-story home offers 5 bedrooms, 4 bathrooms, a 2-car garage, and a private pool and spa, creating the perfect blend of comfort, functionality, and Florida lifestyle living. A covered front porch with room for seating welcomes you into the home, where tile flooring flows through the foyer and leads to a formal dining room featuring carpet, high ceilings, and multiple windows that fill the space with natural light. The living room, also carpeted, is open to the kitchen and showcases a striking wall of four sliding glass doors that bring in abundant light and provide views of the outdoor living area. The kitchen is well-appointed with dark real wood cabinetry, granite countertops, a decorative backsplash, a large island with double sink that also serves as a breakfast bar, stainless steel appliances including a double oven and built-in cooktop, and a walk-in pantry. Just off the kitchen, a dedicated coffee bar area with additional cabinetry and granite counters adds both convenience and charm. The adjoining breakfast nook features three windows overlooking the backyard. A downstairs bedroom with an ensuite bathroom--complete with a step-in shower with glass enclosure, white vanity, wood cabinetry, and white tile flooring--provides a great option for guests or multigenerational living. The staircase features dark wood treads with contrasting white risers, leading to the second floor where a spacious family room awaits, offering flexible use as a media room, playroom, second living area, or home office space. The primary suite is located upstairs and features walls of windows, carpet flooring, a walk-in closet, and a large ensuite bathroom with dark wood cabinetry, light tile flooring, a water closet, a step-in shower with glass enclosure, a separate soaking tub beneath a window, and dual vanities with extended counter space and a dedicated seated area between them. The primary closet conveniently connects through to the laundry room, enhancing everyday functionality. Three additional upstairs bedrooms all feature walk-in closets, with two sharing a connected bathroom while maintaining separate vanity areas for added privacy. The outdoor space is designed for enjoyment, featuring a covered pavered lanai that opens to a screened-in pool and heated spa, along with an extended paver patio outside the enclosure for additional outdoor living. The backyard is fully fenced with an aluminum fence with mature bushes providing added privacy. Residents of Country Walk enjoy a wide range of amenities designed for both relaxation and an active lifestyle, including a clubhouse for gatherings and events, multiple community pools, tennis and basketball courts, a fitness center, playgrounds, and scenic walking trails throughout the neighborhood. The community also features beautifully maintained parks, sidewalks, and street lighting, creating a welcoming and walkable environment. Conveniently located in Wesley Chapel, Country Walk offers easy access to shopping, dining, and entertainment, along with nearby major roadways for commuting to surrounding areas including Zephyrhills and Tampa.

  8. 2026-04-02
    listed $625,000 Active 3242-char remark
    Show marketing remark (3242 chars)

    Located on a desirable corner lot within a quiet cul-de-sac in the sought-after Country Walk community, this spacious two-story home offers 5 bedrooms, 4 bathrooms, a 2-car garage, and a private pool and spa, creating the perfect blend of comfort, functionality, and Florida lifestyle living. A covered front porch with room for seating welcomes you into the home, where tile flooring flows through the foyer and leads to a formal dining room featuring carpet, high ceilings, and multiple windows that fill the space with natural light. The living room, also carpeted, is open to the kitchen and showcases a striking wall of four sliding glass doors that bring in abundant light and provide views of the outdoor living area. The kitchen is well-appointed with dark real wood cabinetry, granite countertops, a decorative backsplash, a large island with double sink that also serves as a breakfast bar, stainless steel appliances including a double oven and built-in cooktop, and a walk-in pantry. Just off the kitchen, a dedicated coffee bar area with additional cabinetry and granite counters adds both convenience and charm. The adjoining breakfast nook features three windows overlooking the backyard. A downstairs bedroom with an ensuite bathroom--complete with a step-in shower with glass enclosure, white vanity, wood cabinetry, and white tile flooring--provides a great option for guests or multigenerational living. The staircase features dark wood treads with contrasting white risers, leading to the second floor where a spacious family room awaits, offering flexible use as a media room, playroom, second living area, or home office space. The primary suite is located upstairs and features walls of windows, carpet flooring, a walk-in closet, and a large ensuite bathroom with dark wood cabinetry, light tile flooring, a water closet, a step-in shower with glass enclosure, a separate soaking tub beneath a window, and dual vanities with extended counter space and a dedicated seated area between them. The primary closet conveniently connects through to the laundry room, enhancing everyday functionality. Three additional upstairs bedrooms all feature walk-in closets, with two sharing a connected bathroom while maintaining separate vanity areas for added privacy. The outdoor space is designed for enjoyment, featuring a covered pavered lanai that opens to a screened-in pool and heated spa, along with an extended paver patio outside the enclosure for additional outdoor living. The backyard is fully fenced with an aluminum fence with mature bushes providing added privacy. Residents of Country Walk enjoy a wide range of amenities designed for both relaxation and an active lifestyle, including a clubhouse for gatherings and events, multiple community pools, tennis and basketball courts, a fitness center, playgrounds, and scenic walking trails throughout the neighborhood. The community also features beautifully maintained parks, sidewalks, and street lighting, creating a welcoming and walkable environment. Conveniently located in Wesley Chapel, Country Walk offers easy access to shopping, dining, and entertainment, along with nearby major roadways for commuting to surrounding areas including Zephyrhills and Tampa.

  9. 2026-04-02
    listed $625,000 Active
    Show marketing remark (3242 chars)

    Located on a desirable corner lot within a quiet cul-de-sac in the sought-after Country Walk community, this spacious two-story home offers 5 bedrooms, 4 bathrooms, a 2-car garage, and a private pool and spa, creating the perfect blend of comfort, functionality, and Florida lifestyle living. A covered front porch with room for seating welcomes you into the home, where tile flooring flows through the foyer and leads to a formal dining room featuring carpet, high ceilings, and multiple windows that fill the space with natural light. The living room, also carpeted, is open to the kitchen and showcases a striking wall of four sliding glass doors that bring in abundant light and provide views of the outdoor living area. The kitchen is well-appointed with dark real wood cabinetry, granite countertops, a decorative backsplash, a large island with double sink that also serves as a breakfast bar, stainless steel appliances including a double oven and built-in cooktop, and a walk-in pantry. Just off the kitchen, a dedicated coffee bar area with additional cabinetry and granite counters adds both convenience and charm. The adjoining breakfast nook features three windows overlooking the backyard. A downstairs bedroom with an ensuite bathroom--complete with a step-in shower with glass enclosure, white vanity, wood cabinetry, and white tile flooring--provides a great option for guests or multigenerational living. The staircase features dark wood treads with contrasting white risers, leading to the second floor where a spacious family room awaits, offering flexible use as a media room, playroom, second living area, or home office space. The primary suite is located upstairs and features walls of windows, carpet flooring, a walk-in closet, and a large ensuite bathroom with dark wood cabinetry, light tile flooring, a water closet, a step-in shower with glass enclosure, a separate soaking tub beneath a window, and dual vanities with extended counter space and a dedicated seated area between them. The primary closet conveniently connects through to the laundry room, enhancing everyday functionality. Three additional upstairs bedrooms all feature walk-in closets, with two sharing a connected bathroom while maintaining separate vanity areas for added privacy. The outdoor space is designed for enjoyment, featuring a covered pavered lanai that opens to a screened-in pool and heated spa, along with an extended paver patio outside the enclosure for additional outdoor living. The backyard is fully fenced with an aluminum fence with mature bushes providing added privacy. Residents of Country Walk enjoy a wide range of amenities designed for both relaxation and an active lifestyle, including a clubhouse for gatherings and events, multiple community pools, tennis and basketball courts, a fitness center, playgrounds, and scenic walking trails throughout the neighborhood. The community also features beautifully maintained parks, sidewalks, and street lighting, creating a welcoming and walkable environment. Conveniently located in Wesley Chapel, Country Walk offers easy access to shopping, dining, and entertainment, along with nearby major roadways for commuting to surrounding areas including Zephyrhills and Tampa.

  10. 2015-05-28
    soldstatus $360,000 Sold 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  11. 2015-04-09
    status Pending 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  12. 2014-06-10
    historical 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  13. 2014-06-06
    price $355,761 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  14. 2014-06-06
    price $379,161 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  15. 2014-06-06
    price $386,221 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  16. 2014-06-06
    price $379,761 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  17. 2014-06-06
    price $349,761 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  18. 2014-06-06
    price $369,721 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  19. 2014-06-06
    price $376,221 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  20. 2014-06-06
    price $389,761 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  21. 2014-05-31
    price $373,721 Active 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  22. 2014-05-31
    status Active 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  23. 2014-05-31
    price $369,721 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  24. 2014-05-31
    price $367,576 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  25. 2014-05-08
    soldstatus $265,881
  26. 2014-05-01
    listed $370,081 Active 548-char remark
    Show marketing remark (548 chars)

    Brand new energy-efficient home ready for move in NOW The Sterling includes 42" cabinets, granite counter tops, butler pantry, formal dining and a game room with a wetbar. Country Walk includes a community pool, play grounds, basketball and tennis courts and many shopping areas all close by. Built to showcase our commitment to save U money on Utility bills with Spray Foam Insulation, Energy Star Appliances, Energy Star Thermostats, Low E3 Windows, SEER 15 HVAC, CFL Lighting, Weather sensing irrigation, Water Efficient Fixtures plus MORE!

  27. 2013-12-23
    soldstatus $6,873,600

ⓘ 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
$8,105 · $675/mo
Projected year-2 tax
$8,105 · $675/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$37,681
− Mortgage interest
−$34,450
− Property taxes
−$8,105
− Insurance
−$3,075
− Repairs & maintenance
−$3,014
− Management
−$3,014
− HOA
−$792
− Depreciation
−$17,891
Taxable loss
−$32,660
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,838
After-tax cash flow
$-13,067/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 — Wesley Chapel

Score
79/100
State rank
#143
US rank
#2137

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wesley Chapel, FL
County
Pasco County · 524,098 people
City population
100,771
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
40,648
Household income
$107,349
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
407.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Hispanic / Latino 22% Two or more races 15% Black 12% Asian 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 8% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 1% Scotch-Irish 1%
Foreign-born
20% · Canada, Jamaica, China
Languages at home
71% English-only · Spanish 16% Other Indo-European 2% Tagalog/Filipino 2%

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
▼ -83.13%
Current HPI
263.2513
Rent YoY
▼ -0.37%
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

Price history

-91.1% since first listed
22 events — show timeline
  • 2026-05-12 Price Changed $615,000 HCAR
  • 2026-05-12 Price Changed $615,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Listed $625,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Listed $625,000 HCAR
  • 2015-05-28 Sold (MLS) $360,000 Stellar MLS as Distributed by MLS Grid
  • 2015-04-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $389,761 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $376,221 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $369,721 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $349,761 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $379,761 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $386,221 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $379,161 Stellar MLS as Distributed by MLS Grid
  • 2014-06-06 Price Changed $355,761 Stellar MLS as Distributed by MLS Grid
  • 2014-05-31 Price Changed $367,576 Stellar MLS as Distributed by MLS Grid
  • 2014-05-31 Price Changed $369,721 Stellar MLS as Distributed by MLS Grid
  • 2014-05-31 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-05-31 Price Changed $373,721 Stellar MLS as Distributed by MLS Grid
  • 2014-05-08 Sold (Public Records) $265,881 Public Records
  • 2014-05-01 Listed $370,081 Stellar MLS as Distributed by MLS Grid
  • 2013-12-23 Sold (Public Records) $6,873,600 Public Records

Property tax history

+9.8%/yr

Latest (2025): $8,105 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…