FOR_SALEExcellent Deal4 days on market
611 Mirabay Blvd
611 Mirabay Blvd, Apollo Beach, FL 33572, Apollo Beach, FL 33572
611 Mirabay Blvd, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
4
Tax Assessed
$851k
Lot Size
8,215 sqft
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.
8
Apollo Beach Elementary School
PK-8
2.1 mi away
3
Lennard High School
9-12
2.6 mi away
3
Eisenhower Middle School
6-8
4.6 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
7.62%
Total ROI
27.8%
Cash Flow
$1,447/mo
DSCR
1.26
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 |
|---|---|---|---|
| 2026-09-11 | Price change | $1,119,000 | $315 |
| 2026-05-27 | Listed for sale | $1,125,000 | $317 |
| 2019-05-31 | Sold | $570,100 | $161 |
| 2019-04-25 | Pending sale | $570,000 | $161 |
| 2019-04-25 | Listed for sale | $570,000 | $161 |
| 2019-03-17 | Listing removed | $575,000 | $162 |
| 2019-02-27 | Price change | $575,000 | $162 |
| 2019-02-02 | Listed for sale | $585,000 | $165 |
| 2019-02-02 | Pending sale | $585,000 | $165 |
| 2019-01-01 | Price change | $585,000 | $165 |
| 2018-12-13 | Price change | $587,500 | $166 |
| 2018-11-23 | Price change | $589,900 | $166 |
| 2018-11-06 | Price change | $599,900 | $169 |
| 2018-09-24 | Listed for sale | $600,000 | $169 |
| 2014-03-13 | Sold | $475,000 | $134 |
| 2014-02-20 | Pending sale | $500,000 | $141 |
| 2013-09-27 | Price change | $500,000 | $141 |
| 2013-06-25 | Listed for sale | $525,000 | $148 |
| 2013-04-02 | Listing removed | $549,000 | $155 |
| 2012-07-18 | Price change | $549,000 | $155 |
| 2012-03-28 | Listed for sale | $595,000 | $168 |
| 2008-02-21 | Sold | $524,000 | $148 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $15,983.54 | $562,642 |
| 2024 | $14,903.27 | $546,785 |
| 2023 | $14,612.74 | $530,859 |
| 2022 | $14,002.29 | $515,397 |
| 2021 | $13,567.65 | $500,385 |
| 2020 | $13,444.19 | $493,476 |
| 2019 | $11,788.18 | $426,099 |
| 2018 | $11,788.18 | $418,154 |
| 2017 | $12,204.72 | $460,157 |
| 2016 | $11,618.49 | $401,129 |
| 2015 | $11,208.26 | $398,341 |
| 2014 | $12,430.27 | $410,810 |
| 2013 | $12,430.27 | $359,486 |
| 2012 | $11,414 | $330,233 |
| 2011 | $11,134.1 | $328,547 |
| 2010 | $10,923.5 | $340,117 |
| 2009 | $12,124.1 | $392,434 |
| 2008 | $14,462.1 | $520,878 |
| 2007 | $17,000.6 | $665,082 |
| 2006 | $10,109.3 | $287,076 |
| 2005 | $8,305.84 | $220,828 |
| 2004 | $0 | $4,417 |
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: $1,119,000Rent Basis: Modeled Estimate ($8,952/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $560/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.05%
NOI: $67,652/yr
Cash-on-Cash Yield
-0.8%
On $257,370 invested
DSCR Ratio
0.97x
Negative debt coverage
5-Yr Leveraged ROI
+90.3%
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)-$695/mo
Homeowner / Hazard Insurance-$560/mo
Vacancy Reserve (5% of rent)-$448/mo
Repairs & Maintenance (10% of rent)-$895/mo
Property Management (8% of rent)-$716/mo
Total Pure Operating Expenses-$3,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,952/mo
Less: Operating Expenses-$3,314/mo
Net Operating Income (NOI)+$5,638/mo
Less: Debt Service (30yr @ 6.75%)-$5,806/mo
Net Cash Flow
$-169/mo
$-2,023/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apollo Beach.