Bradley Plan, Waterset Classic Series, Apollo Beach, FL, 33572 | $1,589/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2756 sft

Bayport I Plan, Hawkstone, Lithia, FL, 33547

2 Bed
2 Bath
1520 sft

2413 Bayshore Blvd UNIT 703, Tampa, FL, 33629

5 Bed
4 Bath
3183 sft

4609 W San Miguel St, Tampa, FL, 33629

4 Bed
2 Bath
2500 sft

4127 8th Ave N, Saint Petersburg, FL, 33713

Nearby investment properties with comparable prices

4 Bed
3 Bath
2207 sft

8810 Windlass Cv, Parrish, FL, 34219

Captiva Villa Home Plan, Watercolor Place Villas

2 Bed
2 Bath
1576 sft

Captiva Villa Home Plan, Watercolor Place Villas, Bradenton, FL, 34212

2 Bed
2 Bath
1579 sft

Captiva Villa Home Plan, Watercolor Place Villas, Bradenton, FL, 34212

5 Bed
3 Bath
2615 sft

11358 Meadow River Way, Parrish, FL, 34219

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Apollo Beach at Bradley Plan, Waterset Classic Series, Apollo Beach, FL, 33572 listed at $545,990 pairs $5,212/mo rent with a $2,672/mo payment to leave $1,589/mo cash flow. Total monthly income runs $5,212/mo, and annual cash flow reaches $19,069/yr on $179,631 cash to close. Return on cash invested measures 30.68% in year one, and rental yield registers 11.46% at a $545,990 basis. Equity gained on principal adds $3,523/yr, and annual property appreciation at 5% supports $150,847 by year five. Five-year ROI tracks 161.16% and total cumulative return in cash totals $289,487. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,212/mo property income relative to a $2,672/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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