For SaleRisky Deal46 days on market

5405 Hammock View Ln

5405 Hammock View Ln, Apollo Beach, FL 33572, Apollo Beach, FL 33572
$520,000
Estimate®:$547,700$27,700 Under Market

Listing Price

Property image 1
5405 Hammock View Ln, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
46
Tax Assessed
$385k
Estimate®
$548k
5% Under Valued
Lot Size
8,750 sqft
Rent Estimate
$3,695/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
3.6 mi away
3

Eisenhower Middle School

6-8
4.4 mi away
3

Lennard High School

9-12
1.8 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Single Family Residence2007CentralCentral Air3 Attached Garage spaces$10 monthly8,750 sqft154 Days$228

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.22%
Total ROI
50.6%
Cash Flow
$-868/mo
DSCR
0.68
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-868/mo net cash flow with a 4.2% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Apollo Beach, FL
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-15Price change$520,000$228
2026-07-22Price change$555,000$243
2026-06-22Price change$565,000$247
2026-05-15Price change$575,000$252
2026-04-15Listed for sale$600,000$263
2022-03-24Sold$600,000$263
2022-02-16Pending sale$599,000$262
2022-02-10Listed for sale$599,000$262
2022-02-07Price change$3,500$2
2022-01-19Price change$3,600$2
2022-01-16Listed for rent$3,800$2
2021-11-17Listing removed$0
2021-11-05Listed for rent$3,500$2
2007-05-04Sold$316,000$138

Tax History

YearProperty TaxTax Assessment
2025$10,126.04$384,668
2024$10,048.65$388,153
2023$9,705.26$372,089
2022$9,343.68$361,024
2021$5,001.66$168,519
2020$4,846.44$166,192
2019$4,748.47$162,456
2018$4,748.47$159,427
2017$4,694.64$211,325
2016$4,655.18$152,936
2015$4,626.04$151,873
2014$4,863.84$150,668
2013$4,863.84$148,441
2012$4,852.18$145,960
2011$4,799.96$143,134
2010$4,818.81$145,170
2009$5,252.56$166,363
2008$7,043.5$210,281
2007$3,343.2$32,200
2006$2,994.69$28,000
2005$302.7$13,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,284
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 4b/2ba in Apollo Beach
+18% vs. list
$
$102,780
75% Rule
Maximum Allowable Offer (MAO)
$357,420

Calculated as (75% × $613,600) − $102,780

Asking Price is $162,580 (31.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $357,420 based on $102,780 in required updates.
Current Asking Price:$520,000
Estimated ARV:$613,600
Estimated Renovation:$102,780
All-In Capital Basis (MAO + Rehab):$460,200
Projected Equity Margin:+$153,400
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 Provenance:[Observed] List Price: $520,000[Observed] Rent: $3,695/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $260/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.24%

NOI: $27,252/yr

Cash-on-Cash Yield
-4.3%

On $119,600 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+72.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.98% of basis)-$314/mo
[Estimated]Homeowner / Hazard Insurance-$260/mo
[Defaulted]Vacancy Reserve (5% of rent)-$185/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$370/mo
[Defaulted]Property Management (8% of rent)-$296/mo
Total Pure Operating Expenses-$1,424/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,695/mo
Less: Operating Expenses-$1,424/mo
Net Operating Income (NOI)+$2,271/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$-427/mo
$-5,126/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apollo Beach.