FOR_SALEExcellent Deal10 days on market
5457 Sandy Shell Dr
5457 Sandy Shell Dr, Apollo Beach, FL 33572, Apollo Beach, FL 33572
5457 Sandy Shell Dr, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
10
Tax Assessed
$487k
Lot Size
0.28 acres
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Nearby Schools
Educational options and performance ratings in the area.
7
Doby Elementary School
PK-5
3.9 mi away
3
Eisenhower Middle School
6-8
4.6 mi away
3
Lennard High School
9-12
1.5 mi away
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.43%
Total ROI
26.8%
Cash Flow
$671/mo
DSCR
1.23
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Price & Tax History
Price History
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-10 | Price change | $589,000 | $167 |
| 2026-06-10 | Price change | $599,000 | $170 |
| 2026-05-22 | Listed for sale | $615,000 | $175 |
| 2026-04-06 | Listing removed | $625,000 | $178 |
| 2026-02-05 | Price change | $625,000 | $178 |
| 2026-01-05 | Listed for sale | $645,000 | $183 |
| 2025-12-01 | Listing removed | $645,000 | $183 |
| 2025-09-10 | Price change | $645,000 | $183 |
| 2025-09-04 | Price change | $655,000 | $186 |
| 2025-06-17 | Price change | $665,000 | $189 |
| 2025-05-30 | Listed for sale | $675,000 | $192 |
| 2017-10-09 | Sold | $3,500,000 | $995 |
| 2017-08-15 | Price change | $369,900 | $105 |
| 2017-07-27 | Price change | $357,900 | $102 |
| 2017-04-19 | Price change | $365,000 | $104 |
| 2017-03-28 | Listed for sale | $368,000 | $105 |
| 2017-03-21 | Pending sale | $368,000 | $105 |
| 2017-03-02 | Price change | $368,000 | $105 |
| 2016-12-01 | Listed for sale | $375,000 | $107 |
| 2016-09-07 | Listing removed | $375,000 | $107 |
| 2016-08-27 | Price change | $375,000 | $107 |
| 2016-02-23 | Listed for sale | $379,900 | $108 |
| 2015-11-01 | Listing removed | $357,000 | $101 |
| 2015-09-21 | Price change | $357,000 | $101 |
| 2015-03-07 | Listed for sale | $369,000 | $105 |
| 2013-08-14 | Sold | $315,000 | $90 |
| 2008-08-05 | Sold | $262,000 | $74 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $8,439.8 | $315,857 |
| 2024 | $8,234.81 | $306,955 |
| 2023 | $8,002.34 | $298,015 |
| 2022 | $7,653.36 | $289,335 |
| 2021 | $7,276.83 | $280,908 |
| 2020 | $7,097.4 | $277,030 |
| 2019 | $6,974.1 | $270,802 |
| 2018 | $6,974.1 | $305,771 |
| 2017 | $8,424.46 | $276,247 |
| 2016 | $6,531.82 | $237,849 |
| 2015 | $6,498.51 | $236,196 |
| 2014 | $7,033.81 | $247,276 |
| 2013 | $7,033.81 | $208,004 |
| 2012 | $5,857.21 | $181,988 |
| 2011 | $5,722.87 | $175,032 |
| 2010 | $5,682.38 | $174,355 |
| 2009 | $6,594.99 | $219,112 |
| 2008 | $8,903.75 | $282,926 |
| 2007 | $3,541.56 | $44,988 |
| 2006 | $3,503.42 | $39,120 |
| 2005 | $422.9 | $18,582 |
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $589,000Rent Basis: Modeled Estimate ($4,712/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.98%
NOI: $35,224/yr
Cash-on-Cash Yield
-1.1%
On $135,470 invested
DSCR Ratio
0.96x
Negative debt coverage
5-Yr Leveraged ROI
+88.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$398/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$236/mo
Repairs & Maintenance (10% of rent)-$471/mo
Property Management (8% of rent)-$377/mo
Total Pure Operating Expenses-$1,777/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,712/mo
Less: Operating Expenses-$1,777/mo
Net Operating Income (NOI)+$2,935/mo
Less: Debt Service (30yr @ 6.75%)-$3,056/mo
Net Cash Flow
$-121/mo
$-1,450/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apollo Beach.