FOR_SALEGood Deal5 days on market

7629 DEVONBRIDGE GARDEN WAY

7629 DEVONBRIDGE GARDEN WAY, APOLLO BEACH, FL 33572, Apollo Beach, FL 33572
$289,000
Zestimate®:$281,800

Listing Price

Property image 1
7629 DEVONBRIDGE GARDEN WAY, APOLLO BEACH, FL 33572
Loc: Apollo Beach, FL
Days Listed
5
Tax Assessed
$260k
Zestimate®
$282k
Market Rate
Lot Size
5,080 sqft
Rent Estimate
$2,070/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
0.3 mi away
3

Eisenhower Middle School

6-8
0.7 mi away
4

East Bay High School

9-12
0.7 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
6.24%
Total ROI
20.9%
Cash Flow
$42/mo
DSCR
1.03
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
2026-08-27Listed for sale$289,000$219
2024-08-13Sold$342,500$259
2024-07-15Pending sale$342,500$259
2024-07-08Listed for sale$342,500$259
2020-06-16Sold$195,000$148
2020-05-22Listed for sale$199,980$151
2020-04-25Pending sale$199,980$151
2020-04-17Price change$199,980$151
2020-04-13Listed for sale$199,990$151
2013-07-01Sold$126,000$95
2013-04-18Listed for sale$129,900$98
2008-07-08Sold$125,000$95
2007-11-20Listing removed$195,000$148
2007-11-09Listed for sale$195,000$148
2005-06-20Sold$164,000$124

Tax History

YearProperty TaxTax Assessment
2025$6,910.72$259,641
2024$4,428.58$177,321
2023$4,162.29$172,156
2022$3,832.34$167,142
2021$3,765.82$162,274
2020$3,011.82$106,862
2019$2,927.38$104,459
2018$2,927.38$102,511
2017$2,875.61$116,372
2016$2,669.77$98,338
2015$2,629.82$97,654
2014$2,626.26$96,879
2013$2,626.26$77,661
2012$2,125.52$68,134
2011$2,157.07$71,906
2010$2,247.13$78,848
2009$2,476.62$89,821
2008$3,053.22$118,588
2007$4,093.88$156,077
2006$4,318.09$155,658
2005$3,237.34$106,540
2004$0$103,437
2003$0$101,508
2002$0$96,519
2001$0$16,000
2000$39.31$1,635
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,321
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: $289,000Rent Basis: Observed Comp Model ($2,070/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.11%

NOI: $14,782/yr

Cash-on-Cash Yield
-4.8%

On $66,470 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+70.0%

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)-$212/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$207/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$838/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,070/mo
Less: Operating Expenses-$838/mo
Net Operating Income (NOI)+$1,232/mo
Less: Debt Service (30yr @ 6.75%)-$1,500/mo
Net Cash Flow
$-268/mo
$-3,212/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apollo Beach.