CashFlowRE
Sign in Sign up
2471 Quincy Ave SE
D- Composite 39.67
Why this score? — see what drove the D- 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.3/30.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.6/10.0

$349,999

2471 Quincy Ave SE · Palm Bay, FL 32909
3 bd · 2.0 ba · 1,482 sqft · SingleFamily public records · 5 Days on market
Built 2005 10,019 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Turnkey Palm Bay Home - Previously operated as a successful short-term rental, this turnkey property presents an incredible opportunity for both investors and owner-occupants seeking flexibility, comfort, and immediate value. Whether you're looking for a profitable short-term rental, seasonal retreat, or your forever home, 2417 Quincy Ave SE checks all the boxes. The home comes fully furnished, allowing you to move right in or begin generating income immediately from day one. Inside, you’ll find a bright and spacious layout with inviting living spaces, comfortable bedrooms, and a warm Florida feel throughout. The property has been thoughtfully maintained and is ready for its next owne

Key facts

  • Turnkey property
  • Brand-new roof
  • Fully furnished

Tags

TURNKEY PROPERTYFULLY FURNISHEDBRAND-NEW ROOFCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Property type: Residential — Single Family Residence; Zoning: RS2; Living area reported as 1,482 (public records)
  • Financial info: No lease restrictions indicated; Homestead exemption claimed

Exterior

  • Parking: Attached garage with 2 spaces
  • Security: Furnished (property offered furnished)
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single family residence; One story; Residential property
  • Construction: Block construction; Shingle roof; Built on block foundation
  • Exterior features: Asphalt road frontage; Lot dimensions approximately 80 x 125; Lot about 0.23 acres (0 to less than 1/4 acre); Southeast facing

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate; Block foundation
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Media room; Ten total rooms
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry room

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/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-629 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $239k (31.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (38.6% below list).
  • Recommended offer: $215k (38.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#366 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, amenities F, health & safety D-.
  • 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.
  • Zoned schools: Sunrise Elementary School (math 52% / reading 57%, grade C, #892 of 2,144 statewide, top 44%, 759 students, 58% FRL); Southwest Middle School (math 40% / reading 39%, grade F, #373 of 571 statewide, top 66%, 920 students, 58% FRL); Bayside High School (math 27% / reading 40%, grade F, #400 of 667 statewide, top 61%, 1,854 students, 51% FRL).
  • Zoned-school proficiency averages 42% at this address vs 55% district-wide (-12 pts) — the specific schools serving this property underperform the Brevard average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.7%/yr); 1111 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,602 units permitted in Brevard County in 2024 (702 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
  • Brevard County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,813 (38.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. 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.
  5. 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.
  6. 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
0.61%
Cap rate
4.14%
Cash-on-cash
-7.70%
DSCR
0.66
GRM
13.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.67% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
2.55×
Total profit
$151,988
Equity at exit
$315,307
10-year hold
IRR
17.7%
Equity multiple
5.92×
Total profit
$482,076
Equity at exit
$679,971

Cash invested: $98,000 (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 32909

Home prices YoY
6.0%
Rents YoY
3.7%
Active inventory
1111
Price-to-rent
13.6×

Monthly cashflow live

Estimated rent
$2,148 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$345 /mo · $4,138/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$-629

Break-even live

Break-even rent $2,944
Max offer price $238,875
Occupancy floor

Sensitivity live

Price -10% $-431 -5% $-530 +0% $-629 +5% $-728 +10% $-827
Rent -10% $-799 -5% $-714 +0% $-629 +5% $-544 +10% $-459
Rate -1.0pp $-453 -0.5pp $-540 base $-629 +0.5pp $-720 +1.0pp $-812

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
$87,500
Closing costs
$10,500
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2691 Tepee Ave SE Palm Bay, FL 4.0 2.0 1833 $2,040 $1.11 22d 1 0.47mi
978 Remington Green Dr SE Palm Bay, FL 4.0 2.0 1830 $2,200 $1.20 25d 1 0.48mi
1224 Dillard Dr SE Palm Bay, FL 3.0 2.0 1770 $2,336 $1.32 15d 1 0.51mi
590 Trymore Dr SE Palm Bay, FL 4.0 2.0 1873 $2,250 $1.20 15d 1 0.57mi
2250 Chinaberry Cir SE Palm Bay, FL 3.0 2.0 1669 $1,995 $1.20 25d 1 0.67mi
1198 Venus St SE Palm Bay, FL 3.0 2.0 1535 $1,961 $1.28 22d 1 0.70mi
543 Reading St SE Palm Bay, FL 4.0 2.0 1833 $2,010 $1.10 22d 1 0.85mi
1454 Graves St SE Palm Bay, FL 3.0 2.0 1621 $2,100 $1.30 15d 1 0.96mi
2036 Walsh Ave SE Palm Bay, FL 3.0 2.0 1331 $1,930 $1.45 25d 1 1.00mi
1416 Martinez St SE Palm Bay, FL 3.0 2.0 1747 $2,000 $1.14 15d 1 1.04mi
2749 Freehold Ave SE Palm Bay, FL 3.0 2.0 1386 $1,800 $1.30 25d 1 1.06mi
486 Dadeville St SE Palm Bay, FL 4.0 2.0 1833 $1,995 $1.09 15d 1 1.14mi
2785 Gabboys Ave SE Palm Bay, FL 3.0 2.0 1475 $1,849 $1.25 25d 1 1.15mi
820 Tedder Rd SE Palm Bay, FL 3.0 2.0 1808 $2,000 $1.11 25d 1 1.36mi
1625 Santos St SE Unit A Palm Bay, FL 2.0 1.0 900 $1,350 $1.50 20d 1 1.38mi
1213 Waterford St SE Palm Bay, FL 4.0 2.0 1695 $2,000 $1.18 25d 1 1.41mi
1660 Lizette St SE Unit 1 Palm Bay, FL 4.0 2.0 1736 $2,199 $1.27 25d 1 1.41mi
160 Dailey St SE Palm Bay, FL 4.0 2.0 1795 $2,275 $1.27 25d 1 1.44mi

Listing history 6 events

  1. 2026-06-18
    days on market $349,999 Active 5 DOM
  2. 2026-06-17
    days on market $349,999 Active 4 DOM
  3. 2026-06-16
    days on market $349,999 Active 3 DOM
  4. 2026-06-15
    days on market $349,999 Active 2 DOM
  5. 2026-06-14
    remarks 693-char remark
  6. 2026-06-14
    listed $349,999 Active 1 DOM

ⓘ 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
$4,138 · $345/mo
Projected year-2 tax
$4,138 · $345/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 21 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
$25,778
− Mortgage interest
−$19,605
− Property taxes
−$4,138
− Insurance
−$1,750
− Repairs & maintenance
−$2,062
− Management
−$2,062
− Depreciation
−$10,182
Taxable loss
−$14,022
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,365
After-tax cash flow
$-4,183/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 — Palm Bay

Score
72/100
State rank
#366
US rank
#6458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Bay, FL
County
Brevard County · 602,871 people
City population
132,211
Metro
Palm Bay-Melbourne-Titusville, FL
Population (ZIP)
41,804
Household income
$79,977
Rent vs Own
17.3% rent · 82.7% own
Severe rent burden
697.0

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
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 46% Black 21% Hispanic / Latino 20% Two or more races 16% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 8% Cuban 5%
Common ancestry
Hispanic 3% Slovak 2% Lithuanian 2%
Foreign-born
17% · Canada, China, Jamaica
Languages at home
84% English-only · Spanish 9% French/Haitian/Cajun 4% Chinese 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
▲ 18.81%
Current HPI
330.8595
Rent YoY
▲ 3.67%
Metro
Palm Bay-Melbourne-Titusville, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-13 Listed $349,999 Stellar MLS as Distributed by MLS Grid

Property tax history

+16.8%/yr

Latest (2025): $4,138 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…