Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Apollo Beach at 577 Mangrove Shade Cir, Apollo Beach, FL, 33572 priced at $323,990 pairs $3,150/mo rent with $803/mo cash flow after a $1,586/mo payment. Total monthly income equals $3,150/mo, and annual cash flow comes to $9,633/yr on $107,403 invested. Return on cash invested is 28.88% in year one, and rental yield stands at 11.67% on a $323,990 basis. Equity gained on principal adds $2,091/yr, and 5% annual appreciation accumulates to $89,512 by year five. Five-year ROI measures 152.32% and total cumulative return in cash reaches $163,592. For financing, Ziffy Mortgage’s DSCR program evaluates $3,150/mo property income against a $1,586/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$197 monthly HOA
Neighborhood data shown for ZIP Code: 33572, Apollo Beach, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,329 (100%) |
| Owner Occupied HU | 9,981 (74.9%) |
| Renter Occupied HU | 1,908 (14.3%) |
| Vacant Housing Units | 1,440 (10.8%) |
| Median Home Value | $548,592 |
| Average Home Value | $602,214 |
Residential
12,071
Single Family
11,273
Multi-Family
798
Businesses
406
Date | Event | Price |
|---|---|---|
| 2025-09-24 | Sold | $323,990 |
| 2025-08-08 | Pending sale | $323,990 |
| 2025-06-30 | Price change | $323,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $1275.15 | -1.27% | $1,996 | 9.97% |
| 2023-10-19 | $1291.49 | 0.08% | $1,815 | 10.00% |
| 2022-10-19 | $1290.42 | N/A | $1,650 | N/A |
Listed by: Jodi Smenda • D R HORTON REALTY OF TAMPA LLC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8395487
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511
