CashFlowRE
Sign in Sign up
1734 Morning Glory Dr
D- Composite 39.85
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).

  • Cash flow +8.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.2/10.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +2.0/10.0

$360,000

1734 Morning Glory Dr · Viera East, FL 32940
3 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 14 Days on market
Built 1996 5,227 sqft lot $54/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRAND NEW ROOF JUNE 2024!! This beautifully maintained home in the heart of Viera is ready for its next owner! As you enter this 3 bedroom, 2 bathroom concrete block house you're greeted by high ceilings and a spacious sitting room. The living space is separated by a large archway to provide an open feel while still providing purpose to each area. You'll love the oversized kitchen, which has been updated with granite countertops & stainless steel appliances. In the primary suite, you'll find a walk-in closet, a double vanity, and a corner shower. Outdoors there is a large porch overlooking the fenced in backyard. If you're looking for a move-in ready home zoned for Quest Elementary, Viera Middle School, and Viera High School, then you've found the one!

Key facts

  • Oversized kitchen
  • New cabinets
  • Granite countertops

Tags

CONCRETE BLOCK CONSTRUCTIONNEW ROOFOVERSIZED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESNEW CABINETS

Property features AI

Finance

  • HOA & community: Homeowners association: Hammock Trace; HOA fee $650 annually

Exterior

  • Parking: Attached, secured garage; 2-car garage
  • Utilities: Public sewer; Water connected; Sewer connected; Electricity connected; Cable connected
  • Home design: Single-family residence; One story; Entry level: 1; Southeast-facing
  • Construction: Block, concrete and stucco construction; Shingle roof; Pets allowed
  • Exterior features: Covered rear porch; Screened porch; Porch; Patio; Wood privacy fencing enclosing backyard; Asphalt-paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Electric oven; Freezer; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Breakfast nook; Built-in features; Ceiling fans; Entrance foyer; Pantry; Primary bathroom with shower (no tub); Walk-in closets
  • Laundry & utility: Washer and dryer included; Washer hookup; Electric dryer hookup; Electric water heater

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 $360k.

Deal economics

  • At list price, monthly cash flow is $-306 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $306k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $252k (30.1% below list).
  • Recommended offer: $252k (30.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#141 in FL, #1,964 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: commute D+, amenities 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.
  • Zoned schools: Quest Elementary School (math 83% / reading 80%, grade A+, #90 of 2,144 statewide, top 4%, 691 students, 20% FRL); Viera High School (math 58% / reading 71%, grade B-, #78 of 667 statewide, top 13%, 2,289 students, 15% FRL) — zoned schools average 17% FRL vs 43% district-wide (26 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 73% at this address vs 55% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Brevard average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.0%/yr); 583 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 4,602 units permitted in Brevard County in 2024 (702 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($2k loan paydown + $1k appreciation (0.4% local appreciation)).
  • Brevard County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 22y 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 $160k; list at $360k implies a 125% 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,683 (30.1% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.70%
Cap rate
5.27%
Cash-on-cash
-3.64%
DSCR
0.84
GRM
11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.4% appreciation · 1.96% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.74×
Total profit
$-25,834
Equity at exit
$111,849
10-year hold
IRR
-0.3%
Equity multiple
0.97×
Total profit
$-3,266
Equity at exit
$140,435

Cash invested: $100,800 (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 32940

Home prices YoY
0.1%
Rents YoY
2.0%
Active inventory
583
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$2,517 high interval (Pro) →
Mortgage (P&I)
$1,888
Tax from tax record
$202 /mo · $2,430/yr
Insurance
$150
HOA
$54
Vacancy / Maint / Mgmt
$529
Net cashflow
$-306

Break-even live

Break-even rent $2,904
Max offer price $305,934
Occupancy floor

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
$90,000
Closing costs
$10,800
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1390 Hampton Park Ln Melbourne, FL 2.0 2.5 1110 $1,900 $1.71 23d 1 0.71mi
531 Steeplechase Ln Melbourne, FL 2.0 1.5 1110 $1,875 $1.69 23d 1 0.72mi
660 Wickham Lakes Dr Melbourne, FL 3.0 2.0 1521 $2,500 $1.64 23d 1 0.78mi
1092 Egret Lake Way Melbourne, FL 4.0 3.0 2218 $2,750 $1.24 23d 1 0.81mi
1311 Hampton Park Ln Melbourne, FL 2.0 3.0 1110 $1,850 $1.67 23d 1 0.82mi
1306 Hampton Park Ln Melbourne, FL 2.0 3.0 1110 $1,700 $1.53 14d 1 0.82mi
2439 Casona Ln Melbourne, FL 1.0–2.0 1.0–2.0 964 $2,251 $2.34 13d 14 0.83mi
8880 Napolo Dr Melbourne, FL 4.0 3.5 2250 $3,600 $1.60 23d 1 0.87mi
7578 Highsmith Rd Melbourne, FL 1.0–3.0 1.0–2.0 1155 $3,703 $3.20 13d 32 0.89mi
6705 Shadow Creek Trl Melbourne, FL 1.0–3.0 1.0–2.0 1123 $2,795 $2.49 13d 25 1.00mi
300 Tuscany Way Melbourne, FL 1.0–3.0 1.0–2.0 1097 $2,269 $2.07 23d 12 1.02mi
2992 Rodina Dr Melbourne, FL 1.0–2.0 1.0–2.0 963 $2,585 $2.68 14d 8 1.04mi
6431 Borasco Dr Melbourne, FL 1.0–2.0 1.0–2.0 869 $1,950 $2.24 19d 2 1.05mi
2185 Judge Fran Jamieson Way Melbourne, FL 1.0–3.0 1.0–2.0 1192 $2,365 $1.98 13d 17 1.09mi
6411 Borasco Dr Melbourne, FL 2.0–3.0 2.0 1258 $2,195 $1.74 23d 1 1.11mi
7667 N Wickham Rd Melbourne, FL 1.0–2.0 1.0–2.0 915 $1,750 $1.91 14d 2 1.23mi
2601 Trasona Dr Melbourne, FL 3.0 2.0 1656 $2,749 $1.66 23d 1 1.29mi
2560 Judge Fran Jamieson Way Melbourne, FL 1.0–3.0 1.0–2.0 1091 $2,660 $2.44 13d 14 1.34mi
201 Plantation Club Dr Melbourne, FL 1.0–2.0 1.0–2.0 1025 $1,870 $1.82 14d 10 1.37mi
1914 Jacques Dr Melbourne, FL 3.0 2.0 1575 $3,400 $2.16 23d 1 1.40mi

HOA detail

Monthly dues
$54 · $648/yr

Listing history 10 events

  1. 2026-06-18
    days on market $360,000 Active 14 DOM
  2. 2026-06-17
    days on market $360,000 Active 13 DOM
  3. 2026-06-16
    days on market $360,000 Active 12 DOM
  4. 2026-06-15
    days on market $360,000 Active 11 DOM
  5. 2026-06-14
    days on market $360,000 Active 9 DOM
  6. 2026-06-10
    days on market $360,000 Active 6 DOM
  7. 2026-06-08
    days on market $360,000 Active 4 DOM
  8. 2026-06-07
    days on market $360,000 Active 3 DOM
  9. 2026-06-05
    remarks 699-char remark
  10. 2026-06-05
    listed $360,000 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
$2,430 · $202/mo
Projected year-2 tax
$2,988 · $249/mo
Expected delta
+$558/yr (+$47/mo · 23.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°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
$30,202
− Mortgage interest
−$20,166
− Property taxes
−$2,430
− Insurance
−$1,800
− Repairs & maintenance
−$2,416
− Management
−$2,416
− HOA
−$648
− Depreciation
−$10,473
Taxable loss
−$10,146
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,435
After-tax cash flow
$-1,238/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 — Viera East

Score
79/100
State rank
#141
US rank
#1964

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Viera East, FL
County
Brevard County · 602,871 people
Metro
Palm Bay-Melbourne-Titusville, FL
Population (ZIP)
51,727
Household income
$110,495
Rent vs Own
15.8% rent · 84.2% own
Severe rent burden
873.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 9% Asian 5% Black 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3% Cuban 1%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
88% English-only · Spanish 6% Other Indo-European 2% German/W. Germanic 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
▲ 0.40%
Current HPI
298.1023
Rent YoY
▲ 1.96%
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

+34.8% since first listed
16 events — show timeline
  • 2026-06-04 Listed $360,000 SCMLS
  • 2026-05-03 Rental Removed $2,400 SCMLS
  • 2026-04-30 Listed for Rent $2,400 SCMLS
  • 2024-12-05 Rental Removed $2,300 SCMLS
  • 2024-11-20 Listed for Rent $2,300 SCMLS
  • 2024-06-27 Relisted SCMLS
  • 2024-06-23 Pending SCMLS
  • 2024-06-23 Listing Removed SCMLS
  • 2024-04-19 Listed $375,000 SCMLS
  • 2024-04-17 Coming Soon $375,000 SCMLS
  • 2015-10-29 Sold (MLS) $160,000 SCMLS
  • 2015-06-26 Listed $165,000 SCMLS
  • 2004-07-26 Sold (Public Records) $182,000 Public Records
  • 2004-07-16 Sold (MLS) $182,000 SCMLS
  • 2004-06-04 Listed $185,000 SCMLS
  • 1994-08-26 Sold (Public Records) $267,000 Public Records

Property tax history

-2.1%/yr

Latest (2025): $2,430 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…