CashFlowRE
Sign in Sign up
1453 Patriot Dr
D+ Composite 48.87
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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.2/10.0
  • Schools +4.7/10.0
  • DSCR +4.2/10.0
  • Livability +4.0/5.0
  • 1% rule +3.8/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0

$350,000

1453 Patriot Dr · Viera East, FL 32940
3 bd · 3.0 ba · 2,293 sqft · SingleFamily public records · 86 Days on market
Built 1995 9,148 sqft lot ↓ 20% since listing

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

Listing remarks MLS

This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

Key facts

  • Oversized kitchen
  • Solar tubes
  • Vaulted ceilings

Tags

EXPANDED AUSTIN MODELVAULTED CEILINGSSOLAR TUBESSPLIT-BEDROOM FLOOR PLANGUEST SUITEOVERSIZED KITCHEN

Property features AI

Finance

  • Other: Unfurnished; Located in a senior community
  • HOA & community: Part of an association (Indian River Colony Club); Association amenities include clubhouse, fitness center, gated entry, golf course, grounds and structure maintenance, RV/boat storage, security, shuffleboard, tennis courts, cable TV, and other amenities; Association fee is a one-time fee; Association fee includes cable TV, internet, grounds and structure maintenance, pest control, and security

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: 24-hour security; Gated community with guard; Security gate
  • Utilities: Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family residence; One story; Entry level: 1; Faces west
  • Construction: Frame and stucco construction; Shingle roof
  • Exterior features: Front porch; Patio (screened); Sprinklers in front and rear; Other lot features; Private road frontage; Asphalt road surface

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms (all on one level)
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric heat pump); Central air (electric)
  • Interior features: Breakfast bar; Ceiling fan(s); Entrance foyer; Open floor plan; Primary bathroom with tub and separate shower; Solar tube(s); Split bedroom layout; Vaulted ceiling(s); Walk-in closet(s)
  • Laundry & utility: Dryer

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/3.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $44 ($523/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $309k (11.7% below list).
  • Recommended offer: $309k (11.7% 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); John F. Kennedy Middle School (math 67% / reading 59%, grade B+, #111 of 571 statewide, top 20%, 673 students, 41% FRL); Viera High School (math 58% / reading 71%, grade B-, #78 of 667 statewide, top 13%, 2,289 students, 15% FRL) — zoned schools average 25% FRL vs 43% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 70% at this address vs 55% district-wide (+15 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; 4 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).
  • This rent runs 34% of the median local income ($110k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($329k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $308,913 (11.7% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.88%
Cap rate
6.44%
Cash-on-cash
0.53%
DSCR
1.02
GRM
9.4

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
-0.8%
Equity multiple
0.96×
Total profit
$-3,941
Equity at exit
$108,742
10-year hold
IRR
3.8%
Equity multiple
1.42×
Total profit
$41,026
Equity at exit
$136,534

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 32940

Home prices YoY
0.1%
Rents YoY
2.0%
Active inventory
583
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,089 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$416 /mo · $4,986/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$649
Net cashflow
$44

Break-even live

Break-even rent $3,034
Max offer price $350,000
Occupancy floor 94%

Sensitivity live

Price -10% $242 -5% $143 +0% $44 +5% $-55 +10% $-155
Rent -10% $-200 -5% $-78 +0% $44 +5% $166 +10% $288
Rate -1.0pp $220 -0.5pp $133 base $44 +0.5pp $-47 +1.0pp $-139

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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
915 Starling Way Rockledge, FL 3.0 2.0 2202 $3,495 $1.59 20d 1 0.66mi
1385 Fuji Dr Melbourne, FL 3.0 2.0 1770 $3,000 $1.69 24d 1 0.91mi
1914 Jacques Dr Melbourne, FL 3.0 2.0 1575 $3,400 $2.16 24d 1 1.04mi
1092 Egret Lake Way Melbourne, FL 4.0 3.0 2218 $2,750 $1.24 24d 1 1.27mi

Listing history 28 events

  1. 2026-06-18
    days on market $350,000 Active 86 DOM
  2. 2026-06-17
    days on market $350,000 Active 85 DOM
  3. 2026-06-16
    days on market $350,000 Active 84 DOM
  4. 2026-06-15
    days on market $350,000 Active 83 DOM
  5. 2026-06-14
    days on market $350,000 Active 81 DOM
  6. 2026-06-10
    days on market $350,000 Active 78 DOM
  7. 2026-06-08
    days on market $350,000 Active 76 DOM
  8. 2026-06-07
    days on market $350,000 Active 75 DOM
  9. 2026-06-05
    days on market $350,000 Active 72 DOM
  10. 2026-06-03
    days on market $350,000 Active 71 DOM
  11. 2026-06-02
    days on market $350,000 Active 70 DOM
  12. 2026-06-01
    days on market $350,000 Active 69 DOM
  13. 2026-05-31
    days on market $350,000 Active 68 DOM
  14. 2026-05-31
    days on market $350,000 Active 67 DOM
  15. 2026-03-24
    listed $350,000 Active
  16. 2026-02-21
    historical 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  17. 2025-11-06
    price $375,000 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  18. 2025-09-14
    status Active 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  19. 2025-09-13
    historical 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  20. 2025-08-12
    price $395,000 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  21. 2025-04-23
    price $399,999 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  22. 2025-02-17
    price $428,000 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  23. 2024-09-13
    listed $438,000 Active 1724-char remark
    Show marketing remark (1724 chars)

    This expanded Austin model is set within a resort-style country club community, where top-notch amenities create an exceptional Florida lifestyle. From the moment you arrive, the home's striking curb appeal stands out with a newly finished AmVet concrete coated driveway and garage floor. Step inside to discover an open, airy interior filled with natural light. Vaulted ceilings and solar tubes enhance the spacious feel, creating a bright and welcoming atmosphere throughout. The split-bedroom design offers ideal privacy, especially in the guest suite, which functions like its own retreat. This suite includes two versatile rooms, a full bathroom, and a private entryway, all secured by a pocket door for added comfort and seclusion. The large kitchen is a true highlight, with abundant cabinetry and a spacious breakfast bar, perfect for casual meals or entertaining guests. The flow of the space creates an inviting atmosphere ideal for gatherings. The expansive primary bedroom is a serene retreat, featuring a generous walk-in closet and an en suite bathroom. The bathroom has been thoughtfully updated with contemporary vanities, a soaking tub, and a beautifully renovated walk-in shower. Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home. It includes an18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, and more. Pet-friendly, gated community with over 60 activities groups that have you feeling like you are on vacation. Several Photos have been virtually staged.

  24. 2023-01-06
    soldstatus $325,000 Closed 1258-char remark
    Show marketing remark (1258 chars)

    Beautiful EXPANDED Austin model located in a military, country club community is a must see! FRESHLY PAINTED light and bright with vaulted ceilings and solar tubes. This split-plan model features a guest suite area with two rooms, full bathroom, complete with entryway and pocket door, closing all off for added privacy. Large kitchen with plenty of cabinets and breakfast bar. Roomy primary bedroom includes a walk-in closet, with bathroom boasting two sinks and vanities, soaking tub and a walk in shower. Plenty of extra flex space with added room for an office and an additional bedroom/den off of the family room. Enjoy the serene, well landscaped views on the large lanai with two entries, one from primary bathroom and the other from family room. Ample 2-car garage and NEW Air Handler! Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home, an 18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, pet-friendly, gated community with over 40 activities groups that have you feeling like you are on vacation.

  25. 2022-12-13
    historical Backups 1258-char remark
    Show marketing remark (1258 chars)

    Beautiful EXPANDED Austin model located in a military, country club community is a must see! FRESHLY PAINTED light and bright with vaulted ceilings and solar tubes. This split-plan model features a guest suite area with two rooms, full bathroom, complete with entryway and pocket door, closing all off for added privacy. Large kitchen with plenty of cabinets and breakfast bar. Roomy primary bedroom includes a walk-in closet, with bathroom boasting two sinks and vanities, soaking tub and a walk in shower. Plenty of extra flex space with added room for an office and an additional bedroom/den off of the family room. Enjoy the serene, well landscaped views on the large lanai with two entries, one from primary bathroom and the other from family room. Ample 2-car garage and NEW Air Handler! Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home, an 18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, pet-friendly, gated community with over 40 activities groups that have you feeling like you are on vacation.

  26. 2022-10-12
    price $359,000 1258-char remark
    Show marketing remark (1258 chars)

    Beautiful EXPANDED Austin model located in a military, country club community is a must see! FRESHLY PAINTED light and bright with vaulted ceilings and solar tubes. This split-plan model features a guest suite area with two rooms, full bathroom, complete with entryway and pocket door, closing all off for added privacy. Large kitchen with plenty of cabinets and breakfast bar. Roomy primary bedroom includes a walk-in closet, with bathroom boasting two sinks and vanities, soaking tub and a walk in shower. Plenty of extra flex space with added room for an office and an additional bedroom/den off of the family room. Enjoy the serene, well landscaped views on the large lanai with two entries, one from primary bathroom and the other from family room. Ample 2-car garage and NEW Air Handler! Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home, an 18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, pet-friendly, gated community with over 40 activities groups that have you feeling like you are on vacation.

  27. 2022-08-28
    price $399,000 1258-char remark
    Show marketing remark (1258 chars)

    Beautiful EXPANDED Austin model located in a military, country club community is a must see! FRESHLY PAINTED light and bright with vaulted ceilings and solar tubes. This split-plan model features a guest suite area with two rooms, full bathroom, complete with entryway and pocket door, closing all off for added privacy. Large kitchen with plenty of cabinets and breakfast bar. Roomy primary bedroom includes a walk-in closet, with bathroom boasting two sinks and vanities, soaking tub and a walk in shower. Plenty of extra flex space with added room for an office and an additional bedroom/den off of the family room. Enjoy the serene, well landscaped views on the large lanai with two entries, one from primary bathroom and the other from family room. Ample 2-car garage and NEW Air Handler! Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home, an 18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, pet-friendly, gated community with over 40 activities groups that have you feeling like you are on vacation.

  28. 2022-08-02
    listed $435,000 Active 1258-char remark
    Show marketing remark (1258 chars)

    Beautiful EXPANDED Austin model located in a military, country club community is a must see! FRESHLY PAINTED light and bright with vaulted ceilings and solar tubes. This split-plan model features a guest suite area with two rooms, full bathroom, complete with entryway and pocket door, closing all off for added privacy. Large kitchen with plenty of cabinets and breakfast bar. Roomy primary bedroom includes a walk-in closet, with bathroom boasting two sinks and vanities, soaking tub and a walk in shower. Plenty of extra flex space with added room for an office and an additional bedroom/den off of the family room. Enjoy the serene, well landscaped views on the large lanai with two entries, one from primary bathroom and the other from family room. Ample 2-car garage and NEW Air Handler! Home to over 600 Military Veterans, Indian River Colony Club is a Private 55+ Country Club community with an extensive maintenance program for each home, an 18-hole golf course, fine dining restaurant with an executive chef & the 19th Hole restaurant and bar, fitness center, heated swimming pool, tennis courts, croquet, bocce ball, shuffleboard, pet-friendly, gated community with over 40 activities groups that have you feeling like you are on vacation.

ⓘ 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
$4,986 · $416/mo
Projected year-2 tax
$4,986 · $416/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 24 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
$37,070
− Mortgage interest
−$19,605
− Property taxes
−$4,986
− Insurance
−$1,750
− Repairs & maintenance
−$2,966
− Management
−$2,966
− Depreciation
−$10,182
Taxable loss
−$5,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,292
After-tax cash flow
$1,816/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

-19.5% since first listed
14 events — show timeline
  • 2026-03-24 Listed $350,000 SCMLS
  • 2026-02-21 Listing Removed SCMLS
  • 2025-11-06 Price Changed $375,000 SCMLS
  • 2025-09-14 Relisted SCMLS
  • 2025-09-13 Listing Removed SCMLS
  • 2025-08-12 Price Changed $395,000 SCMLS
  • 2025-04-23 Price Changed $399,999 SCMLS
  • 2025-02-17 Price Changed $428,000 SCMLS
  • 2024-09-13 Listed $438,000 SCMLS
  • 2023-01-06 Sold (MLS) $325,000 SCMLS
  • 2022-12-13 Contingent SCMLS
  • 2022-10-12 Price Changed $359,000 SCMLS
  • 2022-08-28 Price Changed $399,000 SCMLS
  • 2022-08-02 Listed $435,000 SCMLS

Property tax history

+8.2%/yr

Latest (2025): $4,986 · -6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…