Bayshore I Plan, WatersetApollo BeachFL33572
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Apollo Beach at Bayshore I Plan, Waterset, Apollo Beach, FL, 33572 priced at $566,990 pairs $4,256/mo rent with $493/mo cash flow after a $2,775/mo payment. Total monthly income equals $4,256/mo, and annual cash flow comes to $5,922/yr on $186,540 invested. Return on cash invested is 23.23% in year one, and rental yield stands at 9.01% on a $566,990 basis. Equity gained on principal adds $3,659/yr, and 5% annual appreciation accumulates to $156,649 by year five. Five-year ROI measures 121.24% and total cumulative return in cash reaches $226,168. For financing, Ziffy Mortgage’s DSCR program evaluates $4,256/mo property income against a $2,775/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33572, Apollo Beach, FL area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,071
Single Family
11,273
Multi-Family
798
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Homes by WestBay
Mls Name: Homes By WestBay
Mls Provider:
Mls ID: #N/A