Bayshore II 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
Investment property for sale in Apollo Beach at Bayshore II Plan, Waterset, Apollo Beach, FL, 33572 offers a 8.08% rental yield on a $631,990 purchase with $4,256/mo rent. Total monthly income registers $4,256/mo, and a $3,093/mo payment leaves $62/mo available for distribution. Annual cash flow reaches $747/yr on $207,925 to close, and return on cash invested stands at 20.42% in year one. Equity gained on principal adds $4,078/yr while 5% annual appreciation supports $174,607 over five years. Portfolio math shows five-year ROI at 106.15% and total cumulative return in cash at $220,715. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,256/mo property income against a $3,093/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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