CashFlowRE
Sign in Sign up
2110 Trieste Dr
B- Composite 69.98
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

2110 Trieste Dr · Mims, FL 32754
3 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 8 Days on market
Built 1983 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

Key facts

  • Wildlife preserves
  • Easy access to us-1
  • Indian river

Tags

ATTACHED GARAGEEASY ACCESS TO US-1EASY ACCESS TO I-95NEARBY PARKSWILDLIFE PRESERVESINDIAN RIVER

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $825 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads 62/100 on livability (#765 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D+, amenities F, commute F.
  • Brevard (suburban): math 53% / reading 57% proficiency, ranked #19 of 73 in FL (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 184 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 4,602 units permitted in Brevard County in 2024 (702 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Brevard County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $29k; list at $150k implies a 417% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  4. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  5. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.47%
Cap rate
12.90%
Cash-on-cash
23.59%
DSCR
2.05
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
1.67×
Total profit
$28,230
Equity at exit
$22,351
10-year hold
IRR
25.2%
Equity multiple
3.19×
Total profit
$92,095
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32754

Home prices YoY
-9.4%
Active inventory
184
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,202 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$66 /mo · $789/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$825

Break-even live

Break-even rent $1,157
Max offer price $149,900
Occupancy floor 58%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$37,475
Closing costs
$4,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1580 Liberty Tree Rd Titusville, FL 3.0 2.0 1458 $2,145 $1.47 13d 1 1.30mi
1539 Lafayette Ave Titusville, FL 3.0 2.0 1457 $2,260 $1.55 13d 1 1.33mi

Listing history 13 events

  1. 2026-06-18
    days on market $149,900 Active 8 DOM
  2. 2026-06-17
    days on market $149,900 Active 7 DOM
  3. 2026-06-16
    status $149,900 Active 6 DOM
  4. 2026-04-06
    status Pending 1192-char remark
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  5. 2026-04-06
    status Pending 1186-char remark
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  6. 2026-04-06
    status Pending
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  7. 2026-03-31
    listed $149,900 Active 1192-char remark
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  8. 2026-03-31
    listed $149,900 Active 1186-char remark
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  9. 2026-03-31
    listed $149,900 Active
    Show marketing remark (1186 chars)

    This 3-bedroom, 1-bath home with an attached garage offers an incredible opportunity for investors, flippers, or buyers looking to create their own vision. With just over 1,000 square feet of living space, this property is the perfect canvas for those ready to roll up their sleeves and turn potential into profit. The home is being sold as-is and priced for a quick cash sale, making it an ideal option for anyone searching for their next renovation project or rental investment. Located in the growing community of Mims, this property sits in a quiet residential area with easy access to US-1 and I-95, making travel to Titusville, Kennedy Space Center, and the beaches along Florida's Space Coast quick and convenient. Outdoor enthusiasts will love the nearby parks, wildlife preserves, and the Indian River, offering fishing, boating, and endless opportunities to enjoy the Florida lifestyle. Mims is known for its small-town charm, wide open spaces, and strong sense of community, while still being close to shopping, dining, and major employers. Opportunities like this don't come along often--bring your vision and make this property shine. Cash buyers only, priced to sell fast.

  10. 2012-12-07
    soldstatus $29,000
  11. 2012-07-26
    listed $29,000
  12. 1989-02-01
    soldstatus $42,900
  13. 1984-01-01
    soldstatus $34,300

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$789 · $66/mo
Projected year-2 tax
$1,244 · $104/mo
Expected delta
+$455/yr (+$38/mo · 57.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,424
− Mortgage interest
−$8,397
− Property taxes
−$789
− Insurance
−$750
− Repairs & maintenance
−$2,114
− Management
−$2,114
− Depreciation
−$4,361
Taxable income
$7,900
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,896
After-tax cash flow
$8,007/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Brevard
NCES district ID
1200150
Math proficiency
53% ▼ -9.00%
Reading proficiency
57% ▼ -4.00%
Median HH income
$49,426
Composite
46.86/100
National rank
#2370
State rank
#19 of 73 in FL

Livability — Mims

Score
62/100
State rank
#765
US rank
#17094

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment F Housing A+ Health & safety D- User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mims, FL
Population (ZIP)
11,250

Population outlook (Brevard County) Hauer SSP2

Today (2025)
623,254 people
By 2030
648,420 · +4.0%
By 2040
690,009 · +10.7%
By 2050
715,669 · +14.8%
By 2075
775,744 · +24.5%
By 2100
776,687 · +24.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 5% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 4% Iranian 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Brevard

2024 margin
Strong R (+20.8) · D 39.1% · R 59.9% · Other 1.0%
2008→2024 swing
-10.4pp toward R · 2008: -10.4pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+16.4 2016: R+19.8 2012: R+12.7 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.55%
Current HPI
333.7709
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+337.0% since first listed
10 events — show timeline
  • 2026-04-06 Pending Daytona MLS
  • 2026-04-06 Pending SCMLS
  • 2026-04-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-31 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-31 Listed $149,900 SCMLS
  • 2026-03-31 Listed $149,900 Daytona MLS
  • 2012-12-07 Sold (MLS) $29,000 SCMLS
  • 2012-07-26 Listed $29,000 SCMLS
  • 1989-02-01 Sold (Public Records) $42,900 Public Records
  • 1984-01-01 Sold (Public Records) $34,300 Public Records

Property tax history

+4.3%/yr

Latest (2025): $789 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…