OFF_MARKETGood Deal11 days on market

6304 Florida Cir W

6304 Florida Cir W, Apollo Beach, FL 33572, Apollo Beach, FL 33572
$249,999
Zestimate®:$243,000

Listing Price

Property image 1
6304 Florida Cir W, Apollo Beach, FL 33572
Loc: Apollo Beach, FL
Days Listed
11
Tax Assessed
$174k
Zestimate®
$243k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$2,011/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.

8

Apollo Beach Elementary School

PK-8
0.5 mi away
3

Lennard High School

9-12
3.4 mi away
3

Eisenhower Middle School

6-8
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
6.74%
Total ROI
23.4%
Cash Flow
$140/mo
DSCR
1.11
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
2026-08-06Listed for sale$249,500$242
2026-08-06Contingent$249,500$242
2026-08-05Listed for sale$249,500$242
2026-06-01Listing removed$249,999$242
2026-05-20Listed for sale$249,999$242
1998-08-29Sold$65,500$63

Tax History

YearProperty TaxTax Assessment
2025$1,089$53,816
2024$1,053.87$52,299
2023$1,006.63$50,776
2022$892.61$49,297
2021$861.94$47,861
2020$789.68$47,200
2019$719.37$46,139
2018$719.37$45,279
2017$704.63$75,643
2016$685.53$43,436
2015$654.59$43,134
2014$633.25$42,792
2013$633.25$42,160
2012$625.6$41,455
2011$825.28$53,274
2010$901.57$63,956
2009$883.99$62,275
2008$873.58$62,213
2007$965.3$60,401
2006$979.11$58,928
2005$965.57$57,212
2004$0$55,546
2003$0$54,510
2002$0$53,232
2001$0$52,394
2000$845.45$57,787
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,036
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: $249,999Rent Basis: Observed Comp Model ($2,011/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.03%

NOI: $15,073/yr

Cash-on-Cash Yield
-0.9%

On $57,500 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+89.9%

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)-$142/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$101/mo
Repairs & Maintenance (10% of rent)-$201/mo
Property Management (8% of rent)-$161/mo
Total Pure Operating Expenses-$755/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,011/mo
Less: Operating Expenses-$755/mo
Net Operating Income (NOI)+$1,256/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-41/mo
$-494/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apollo Beach.