FOR_SALENeutral Deal3 days on market

7611 Wiltshire Park Pl

7611 Wiltshire Park Pl, Apollo Beach, FL 33572, Apollo Beach, FL 33572
$364,999
Zestimate®:$362,700

Listing Price

Property image 1
7611 Wiltshire Park Pl, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
3
Tax Assessed
$291k
Zestimate®
$363k
Market Rate
Lot Size
6,250 sqft
Rent Estimate
$2,536/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
0.1 mi away
3

Eisenhower Middle School

6-8
0.9 mi away
4

East Bay High School

9-12
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
5.96%
Total ROI
19.5%
Cash Flow
$-32/mo
DSCR
0.98
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
2026-08-31Price change$364,999$235
2026-07-10Price change$369,999$239
2026-06-30Price change$379,999$245
2026-05-28Listed for sale$385,000$248
2024-07-02Sold$379,999$245
2024-05-21Pending sale$369,999$239
2024-05-16Listed for sale$369,999$239
2016-05-17Sold$189,000$122
2016-04-30Pending sale$184,900$119
2016-04-30Listed for sale$184,900$119
2016-03-14Listing removed$184,900$119
2016-03-08Listed for sale$184,900$119
2013-10-08Sold$150,000$97
2013-06-29Listed for sale$149,900$97
2013-05-04Sold$146,000$94
2002-08-02Sold$156,700$101

Tax History

YearProperty TaxTax Assessment
2025$7,999.42$291,430
2024$4,914.15$292,102
2023$4,599.24$171,976
2022$4,528.86$166,967
2021$4,458.09$162,104
2020$4,372.56$159,866
2019$4,276.02$156,272
2018$4,276.02$153,358
2017$4,222.39$150,204
2016$3,947.99$130,990
2015$3,597.81$130,079
2014$3,603.78$129,047
2013$3,603.78$106,516
2012$3,739.15$95,652
2011$3,839.13$100,388
2010$3,933.49$105,834
2009$4,209.88$118,628
2008$4,895.12$152,504
2007$5,734.01$196,049
2006$5,927.01$188,437
2005$5,025.04$146,190
2004$0$128,410
2003$0$123,770
2002$0$17,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,550
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: $364,999Rent Basis: Observed Comp Model ($2,536/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $182/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.04%

NOI: $18,393/yr

Cash-on-Cash Yield
-5.2%

On $83,950 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.4%

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)-$238/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$254/mo
Property Management (8% of rent)-$203/mo
Total Pure Operating Expenses-$1,003/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,536/mo
Less: Operating Expenses-$1,003/mo
Net Operating Income (NOI)+$1,533/mo
Less: Debt Service (30yr @ 6.75%)-$1,894/mo
Net Cash Flow
$-361/mo
$-4,334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apollo Beach.

7611 Wiltshire Park Pl | Apollo Beach, FL | Haven AI Analysis | Haven by ScoutHavens