Herring Plan, Regency at Waterset - Vine CollectionApollo 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
Total monthly income is $3,491/mo, and annual cash flow is $9,563/yr on $134,587 cash. Return on cash invested measures 27.01% in year one, and rental yield stands at 10.32% at a $405,995 entry. Equity gained on principal adds $2,620/yr while 5% annual appreciation compounds into $112,169 by year five. Five-year ROI records 141.53% and total cumulative return in cash reaches $190,478. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,491/mo property income versus a $1,987/mo payment rather than borrower’s personal income verification through 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 • Toll Brothers
Mls Name: Toll Brothers Inc.
Mls Provider:
Mls ID: #N/A