$696,900
Investment Summary
- Monthly Cash Flow
- -$933
- Cap Rate
- 4.5%
- Cash-on-Cash Return
- -7.0%
- Debt Coverage Ratio
- 0.74
- Internal Rate of Return (5 years)
- -2.8%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
Waterfront luxury in Apollo Beach with NO HOA, NO CDD, and direct access to Tampa Bay and the Gulf of Mexico! This fully remodeled 4-bedroom, 2-bathroom block home offers 2,767 total sq ft (2,118 heated) on a nearly quarter-acre (just a few inches shy!) lot on the deep saltwater East Liga Canal with no fixed bridges. Bask in endless sunsets, breathe in the salty air, and soak up views so stunning you’ll wonder if you’ve stepped into a postcard. Even better? The home faces north—so you won’t be blasted with those intense sunrise rays first thing in the morning. Instead, enjoy gorgeous, golden-hour sunsets every evening from your deck or screen-enclosed pool. Pure Florida magic. This home is fully equipped for coastal living with a brand-new dock featuring water and electric, a boat lift, two concrete davit pads, and a concrete seawall—perfect for your boating lifestyle. The screened pool area also includes a paver sun deck, ideal for fire pit nights, lounging, or full-on sun goddess mode. The fully fenced yard includes two gates for easy access, lush tropical landscaping with plush, low-maintenance seashell and rock beds, and a gutter system to protect your investment. The circular driveway fits six vehicles (or several golf carts—which you can totally register here), making it a breeze to zip over to local waterfront spots like Circles, Fins, the marina, and more. Need a caffeine fix or something stronger? You’re close to Starbucks, Dunkin’, Publix, local banking, liquor stores, meat markets, and even a local tennis club and fishing clubs. Seriously, the lifestyle here is dialed in. Inside, the home offers two spacious main living areas—use them as a family room and living room, or transform one into a game room or flex space depending on your needs. Enjoy a split-bedroom floorplan with brand-new tile flooring, crown molding, recessed lighting, and hurricane-impact windows and front door that may offer serious insurance savings. The oversized 2-car garage includes side storage access. BRAND NEW KITCHEN is every chef's dream with quartz countertops, soft-close cabinetry with custom hardware, under-cabinet lighting, stainless steel appliances, double Lazy Susans, pull-out shelves, pantry storage, and sleek pendant lights. The primary suite features double-door entry, walk-in closet, dual quartz vanities, expanded counter space, designer tile, and a glass-enclosed walk-in shower. Each bedroom includes ceiling fans, blinds, and oversized closets. The 4th bedroom/flex space with French doors and dual closets is ideal for an office, in-law suite, guest room, or second primary En-suite—and yes, this home would make an amazing Airbnb. Upgrades? We’ve got them: Brand-new water heater (May 2025), Brand New Pool Pump (2025) New AC system (June 2025), NEW ROOF (Dec 12, 2023), BRAND NEW WASHER/DRYER, fresh interior and exterior paint {2025}, and an assumable flood policy (pending approval). Local boat ramps less than a mile away make loading/unloading your boat a breeze. Boat commute to MacDill AFB (authorized personnel only—don’t test it!), Channelside, Tampa General, or cruise the bay. You’re also close to the Port of Tampa, Tampa International Airport, just 40 minutes to Anna Maria Island, and 1.25 hours to Disney, easy commute to I-75, Selmon Exp, St.Pete, Hard Rock Casino, etc. And yes—you can fish from your own dock in your own backyard. Book your private tour today and claim your slice of Florida waterfront heaven. FREE KEY WITH PURCHASE!
Build Your Team
Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.
Agents
Match with investor-friendly agents who can help you find, analyze, and close your next deal
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Driveway, Garage Door Opener
- Details: Circular Driveway, Driveway, Garage Door Opener, Oversized, Attached
- Garage Spaces: 2
- Spaces Total: 0
Bedroom Information
- # of Bedrooms: 4
Bathroom Information
- # of Baths (Full): 2
- # of Baths (Total): 2.0
Interior Features
- # of Rooms: 11
- # of Stories: 1
Exterior Features
- Exterior Walls Materials: Stucco
- Foundation: Slab
- Roof Type: Gable or Hip
- Roof Material: Shingle
- Pool: Yes
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: U2131191SQ000060001160
- Lot Size: 9000 sqft
Property Information
- Property Type: Single Family Residence
- Style: Cape Cod, Coastal, Contemporary, Florida, Ranch
- Year Built: 1974
Tax Information
- Annual Tax: $646
Utilities
- Water & Sewer: Public
- Heating: Central, Electric
- Cooling: Central Air
Location
- County: Hillsborough
Listing Details
Investment Summary
- Monthly Cash Flow
- -$933
- Cap Rate
- 4.5%
- Cash-on-Cash Return
- -7.0%
- Debt Coverage Ratio
- 0.74
- Internal Rate of Return (5 years)
- -2.8%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $696,900 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$557,520 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $139,380 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $20,907 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $160,287 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 2,118 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $329 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.84 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $557,520 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.625% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $3,570 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $54 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $273 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $3,897 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $3,900 | $46,800 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$234 | -$2,808 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $3,666 | $43,992 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 1% | -$54 | -$647 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$273 | -$3,276 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$312 | -$3,744 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$195 | -$2,340 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$195 | -$2,340 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | n/a | n/a | n/a |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 26% | -$1,029 | -$12,347 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $2,637 | $31,644 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$3,570 | -$42,840 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $933 | $11,196 |