OFF_MARKETNeutral Deal0 days on market
7705 Nottinghill Sky Dr
7705 Nottinghill Sky Dr, Apollo Beach, FL 33572, Apollo Beach, FL 33572
7705 Nottinghill Sky Dr, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
0
Tax Assessed
$372k
Zestimate®
$489k
3% Under Valued
Lot Size
6,600 sqft
Rent Estimate
$3,007/mo
Est. Cash Flow base
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
0.4 mi away
3
Eisenhower Middle School
6-8
1.1 mi away
4
East Bay High School
9-12
1.1 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
5.67%
Total ROI
18.0%
Cash Flow
$-157/mo
DSCR
0.93
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 |
|---|---|---|---|
| 2026-08-20 | Price change | $475,000 | $191 |
| 2026-07-20 | Price change | $479,999 | $193 |
| 2026-07-10 | Price change | $485,000 | $195 |
| 2026-06-28 | Price change | $490,000 | $197 |
| 2026-06-15 | Price change | $495,000 | $199 |
| 2026-05-31 | Listed for sale | $499,999 | $201 |
| 2026-03-30 | Sold | $330,000 | $133 |
| 2025-11-06 | Listing removed | $379,900 | $153 |
| 2025-10-11 | Price change | $379,900 | $153 |
| 2025-09-16 | Price change | $389,900 | $157 |
| 2025-08-17 | Price change | $399,900 | $161 |
| 2025-06-09 | Listed for sale | $415,900 | $167 |
| 2025-04-24 | Listing removed | $430,000 | $173 |
| 2025-04-16 | Listed for sale | $430,000 | $173 |
| 2024-07-11 | Listing removed | $489,000 | $197 |
| 2024-03-07 | Price change | $489,000 | $197 |
| 2024-02-15 | Price change | $459,000 | $185 |
| 2024-02-10 | Price change | $459,900 | $185 |
| 2024-01-29 | Price change | $479,900 | $193 |
| 2024-01-21 | Price change | $489,000 | $197 |
| 2024-01-15 | Listed for sale | $490,000 | $197 |
| 2007-04-30 | Sold | $318,000 | $128 |
| 2004-03-22 | Sold | $208,400 | $84 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $4,781.17 | $371,893 |
| 2024 | $4,492.18 | $144,503 |
| 2023 | $4,177.74 | $140,294 |
| 2022 | $4,103.17 | $136,208 |
| 2021 | $4,034.58 | $132,241 |
| 2020 | $3,952.38 | $130,415 |
| 2019 | $3,862.58 | $127,483 |
| 2018 | $3,862.58 | $125,106 |
| 2017 | $3,809.97 | $194,688 |
| 2016 | $3,522.79 | $120,013 |
| 2015 | $3,481.78 | $119,179 |
| 2014 | $3,486.19 | $118,233 |
| 2013 | $3,486.19 | $116,486 |
| 2012 | $3,396.06 | $114,539 |
| 2011 | $3,502.5 | $119,614 |
| 2010 | $3,647.41 | $127,743 |
| 2009 | $4,089.6 | $148,716 |
| 2008 | $4,819.98 | $184,796 |
| 2007 | $6,766.74 | $242,964 |
| 2006 | $5,808.32 | $203,864 |
| 2005 | $4,489.5 | $197,926 |
| 2004 | $0 | $168,097 |
| 2003 | $0 | $24,480 |
| 2002 | $0 | $5,000 |
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: $475,000Rent Basis: Observed Comp Model ($3,007/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $238/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.48%
NOI: $21,284/yr
Cash-on-Cash Yield
-7.6%
On $109,250 invested
DSCR Ratio
0.72x
Negative debt coverage
5-Yr Leveraged ROI
+56.2%
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)-$304/mo
Homeowner / Hazard Insurance-$238/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$301/mo
Property Management (8% of rent)-$241/mo
Total Pure Operating Expenses-$1,233/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,007/mo
Less: Operating Expenses-$1,233/mo
Net Operating Income (NOI)+$1,774/mo
Less: Debt Service (30yr @ 6.75%)-$2,465/mo
Net Cash Flow
$-691/mo
$-8,292/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apollo Beach.