OFF_MARKETExcellent Deal31 days on market

5540 Del Coronado Dr

5540 Del Coronado Dr, Apollo Beach, FL 33572, Apollo Beach, FL 33572
$479,900
Zestimate®:$476,300

Listing Price

Property image 1
5540 Del Coronado Dr, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
31
Tax Assessed
$437k
Zestimate®
$476k
Market Rate
Lot Size
6,205 sqft
Rent Estimate
$3,138/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
2 mi away
3

Eisenhower Middle School

6-8
2.9 mi away
4

East Bay High School

9-12
3 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
7.30%
Total ROI
26.1%
Cash Flow
$492/mo
DSCR
1.20
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

DateEventPricePrice/sqft
2026-07-23Listing removed$3,300$1
2026-07-17Listed for rent$3,300$1
2026-07-01Price change$479,900$192
2026-06-22Price change$494,900$198
2026-05-28Price change$499,000$200
2026-05-09Price change$507,000$203
2026-04-30Listed for sale$514,900$206
2026-04-20Listing removed$514,900$206
2026-03-31Listed for sale$514,900$206
2025-09-26Listing removed$509,000$204
2025-08-14Listed for sale$509,000$204
2025-03-30Listing removed$499,000$200
2025-02-17Price change$499,000$200
2024-11-13Price change$514,000$206
2024-09-23Price change$519,000$208
2024-09-05Price change$530,000$213
2024-07-31Listed for sale$540,000$217
2022-06-01Sold$450,500$181

Tax History

YearProperty TaxTax Assessment
2025$4,303.69$383,639
2024$3,925.36$372,827
2023$3,326.87$361,968
2022$4,468.33$75,203
2021$2,709.89$6,205
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,494
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: $479,900Rent Basis: Observed Comp Model ($3,138/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.55%

NOI: $21,833/yr

Cash-on-Cash Yield
-7.3%

On $110,377 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.7%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$357/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$314/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,319/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,138/mo
Less: Operating Expenses-$1,319/mo
Net Operating Income (NOI)+$1,819/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-671/mo
$-8,048/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apollo Beach.