CashFlowRE
Sign in Sign up
610 Krome St SW
D- Composite 35.04
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 +8.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$299,990

610 Krome St SW · Palm Bay, FL 32908
3 bd · 2.0 ba · 1,328 sqft · Land · 31 Days on market
Built 2025 10,019 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the Archer II, a thoughtfully designed single-story home in Palm Bay, Florida offering the perfect blend of comfort, functionality, and modern style. Upon entry, you're welcomed into a spacious foyer leading to two well-sized bedrooms and a full bathroom, perfect for guests or a growing family. The open-concept kitchen features a large island with seating, color-matched countertops, and a generous walk-in pantry-all overlooking the bright great room and cozy dining area, ideal for entertaining. The primary bedroom is tucked away at the rear of the home and features a large walk-in closet and en-suite bath with dual sinks. Enjoy indoor-outdoor living with a rear patio accessed through sliding glass doors. Take advantage of the laundry room with full washer/dryer hookups located conveniently between the bedrooms. Additional features include: Luxury vinyl plank flooring in main living & wet areas, Stain-resistant carpet in bedrooms, Stainless steel appliances including smooth-top range, microwave & dishwasher, Double-pane Low-E windows for energy efficiency, Storm panels for windows & sliding glass doors and High-efficiency A/C, digital thermostat, and termite treatment with renewable bond.

Key facts

  • Walk-in closet
  • Private bath
  • Spacious kitchen

Tags

SPACIOUS KITCHENLARGE ISLANDWALK-IN CLOSETPRIVATE BATHEXPANSIVE REAR PATIOENERGY-EFFICIENT FEATURES

Property features AI

Finance

  • Other: Unfurnished

Exterior

  • Parking: Attached 2-car garage
  • Security: Smoke detector(s)
  • Utilities: Aerobic septic system; Cable available; Water available; Thermostat (energy-efficient feature)
  • Home design: Single-family residence; One story; Faces south; New construction
  • Construction: Block, concrete and stucco construction; Shingle roof
  • Exterior features: Storm shutters; Porch

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Eat-in kitchen; Entrance foyer; Kitchen island; Pantry; Smart thermostat; Split-bedroom floor plan; Walk-in closet(s)
  • Laundry & utility: 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 land listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (22.9% below list).
  • Recommended offer: $231k (22.9% 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: Westside Elementary School (math 51% / reading 58%, grade C, #892 of 2,144 statewide, top 44%, 798 students, 52% 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 (+1.3%/yr); 1020 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 35% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 9 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 $30k; list at $300k implies a 900% 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; major 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 $231,161 (22.9% 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. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.77%
Cap rate
5.30%
Cash-on-cash
-3.53%
DSCR
0.84
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.29% rent growth · sell at horizon

5-year hold
IRR
-24.1%
Equity multiple
0.19×
Total profit
$-68,218
Equity at exit
$44,729
10-year hold
IRR
-25.0%
Equity multiple
-0.13×
Total profit
$-95,023
Equity at exit
$25,938

Cash invested: $83,997 (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 32908

Home prices YoY
-10.4%
Rents YoY
1.3%
Active inventory
1020
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,312 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax est. 1.5%
$375 /mo · $4,500/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$-247

Break-even live

Break-even rent $2,624
Max offer price $264,250
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
$74,998
Closing costs
$9,000
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
439 Gancedo St SW Palm Bay, FL 4.0 2.0 1830 $2,200 $1.20 23d 1 0.49mi
2008 Olympia Ave SW Palm Bay, FL 4.0 2.0 1828 $2,500 $1.37 23d 1 0.55mi
1897 Gould Ave SW Palm Bay, FL 4.0 2.0 1555 $1,850 $1.19 23d 1 0.79mi
2437 Hagoplan Ave SW Palm Bay, FL 3.0 2.0 1840 $2,150 $1.17 23d 1 0.97mi
1733 La Maderia Dr SW Palm Bay, FL 3.0 2.0 1865 $2,195 $1.18 21d 1 1.24mi
1736 La Maderia Dr SW Palm Bay, FL 3.0 2.0 1873 $2,000 $1.07 23d 1 1.25mi

Listing history 35 events

  1. 2026-06-18
    days on market $299,990 Active 31 DOM
  2. 2026-06-17
    days on market $299,990 Active 30 DOM
  3. 2026-06-16
    days on market $299,990 Active 29 DOM
  4. 2026-06-15
    days on market $299,990 Active 28 DOM
  5. 2026-06-14
    days on market $299,990 Active 26 DOM
  6. 2026-06-10
    days on market $299,990 Active 23 DOM
  7. 2026-06-08
    days on market $299,990 Active 21 DOM
  8. 2026-06-07
    days on market $299,990 Active 20 DOM
  9. 2026-06-05
    days on market $299,990 Active 17 DOM
  10. 2026-06-03
    days on market $299,990 Active 16 DOM
  11. 2026-06-02
    days on market $299,990 Active 15 DOM
  12. 2026-06-01
    days on market $299,990 Active 14 DOM
  13. 2026-05-31
    days on market $299,990 Active 13 DOM
  14. 2026-05-31
    days on market $299,990 Active 12 DOM
  15. 2026-05-21
    listed $299,990 Active 1235-char remark
    Show marketing remark (1235 chars)

    Welcome to the Archer II, a thoughtfully designed single-story home in Palm Bay, Florida offering the perfect blend of comfort, functionality, and modern style. Upon entry, you're welcomed into a spacious foyer leading to two well-sized bedrooms and a full bathroom, perfect for guests or a growing family. The open-concept kitchen features a large island with seating, color-matched countertops, and a generous walk-in pantry-all overlooking the bright great room and cozy dining area, ideal for entertaining. The primary bedroom is tucked away at the rear of the home and features a large walk-in closet and en-suite bath with dual sinks. Enjoy indoor-outdoor living with a rear patio accessed through sliding glass doors. Take advantage of the laundry room with full washer/dryer hookups located conveniently between the bedrooms. Additional features include: Luxury vinyl plank flooring in main living & wet areas, Stain-resistant carpet in bedrooms, Stainless steel appliances including smooth-top range, microwave & dishwasher, Double-pane Low-E windows for energy efficiency, Storm panels for windows & sliding glass doors and High-efficiency A/C, digital thermostat, and termite treatment with renewable bond.

  16. 2026-05-19
    price $299,990
  17. 2026-05-18
    listed $312,410 Active
  18. 2026-03-23
    soldstatus $30,000 Closed 551-char remark
    Show marketing remark (551 chars)

    BEAUTIFUL, WOODED LOT IN THE NEWEST UP AND COMING AREA OF PALM BAY! EASY TO FIND, JUST A BLOCK OFF OF MADDEN WHICH IS PAVED. A LITTLE BIT OF COUNTRY BUT LESS THAN A 10 MINUTE DRIVE TO AREA SCHOOLS. ALSO, CLOSE TO THE POPULAR BAYSIDE LAKES COMMERCIAL AREA FEATURING A PUBLIX GROCERY STORE, WALGREENS, DUNKIN, STARBUCKS, HEALTH FIRST MEDICAL COMPLEX AND SO MUCH MORE! THE BUSTLING MALABAR RD CORRIDOR IS ABOUT 15 MINUTES AWAY PROVIDING A WONDERFUL VARIETY OF BIG NAME SHOPPING, BANKING, RESTAURANTS AND I-95 ACCESS. BE SURE TO TAKE A LOOK AT THIS ONE!

  19. 2026-03-20
    soldstatus $30,000
  20. 2026-01-02
    status Pending 551-char remark
    Show marketing remark (551 chars)

    BEAUTIFUL, WOODED LOT IN THE NEWEST UP AND COMING AREA OF PALM BAY! EASY TO FIND, JUST A BLOCK OFF OF MADDEN WHICH IS PAVED. A LITTLE BIT OF COUNTRY BUT LESS THAN A 10 MINUTE DRIVE TO AREA SCHOOLS. ALSO, CLOSE TO THE POPULAR BAYSIDE LAKES COMMERCIAL AREA FEATURING A PUBLIX GROCERY STORE, WALGREENS, DUNKIN, STARBUCKS, HEALTH FIRST MEDICAL COMPLEX AND SO MUCH MORE! THE BUSTLING MALABAR RD CORRIDOR IS ABOUT 15 MINUTES AWAY PROVIDING A WONDERFUL VARIETY OF BIG NAME SHOPPING, BANKING, RESTAURANTS AND I-95 ACCESS. BE SURE TO TAKE A LOOK AT THIS ONE!

  21. 2025-04-09
    status Active 551-char remark
    Show marketing remark (551 chars)

    BEAUTIFUL, WOODED LOT IN THE NEWEST UP AND COMING AREA OF PALM BAY! EASY TO FIND, JUST A BLOCK OFF OF MADDEN WHICH IS PAVED. A LITTLE BIT OF COUNTRY BUT LESS THAN A 10 MINUTE DRIVE TO AREA SCHOOLS. ALSO, CLOSE TO THE POPULAR BAYSIDE LAKES COMMERCIAL AREA FEATURING A PUBLIX GROCERY STORE, WALGREENS, DUNKIN, STARBUCKS, HEALTH FIRST MEDICAL COMPLEX AND SO MUCH MORE! THE BUSTLING MALABAR RD CORRIDOR IS ABOUT 15 MINUTES AWAY PROVIDING A WONDERFUL VARIETY OF BIG NAME SHOPPING, BANKING, RESTAURANTS AND I-95 ACCESS. BE SURE TO TAKE A LOOK AT THIS ONE!

  22. 2025-03-19
    status Pending 551-char remark
    Show marketing remark (551 chars)

    BEAUTIFUL, WOODED LOT IN THE NEWEST UP AND COMING AREA OF PALM BAY! EASY TO FIND, JUST A BLOCK OFF OF MADDEN WHICH IS PAVED. A LITTLE BIT OF COUNTRY BUT LESS THAN A 10 MINUTE DRIVE TO AREA SCHOOLS. ALSO, CLOSE TO THE POPULAR BAYSIDE LAKES COMMERCIAL AREA FEATURING A PUBLIX GROCERY STORE, WALGREENS, DUNKIN, STARBUCKS, HEALTH FIRST MEDICAL COMPLEX AND SO MUCH MORE! THE BUSTLING MALABAR RD CORRIDOR IS ABOUT 15 MINUTES AWAY PROVIDING A WONDERFUL VARIETY OF BIG NAME SHOPPING, BANKING, RESTAURANTS AND I-95 ACCESS. BE SURE TO TAKE A LOOK AT THIS ONE!

  23. 2025-01-26
    listed $35,000 Active 551-char remark
    Show marketing remark (551 chars)

    BEAUTIFUL, WOODED LOT IN THE NEWEST UP AND COMING AREA OF PALM BAY! EASY TO FIND, JUST A BLOCK OFF OF MADDEN WHICH IS PAVED. A LITTLE BIT OF COUNTRY BUT LESS THAN A 10 MINUTE DRIVE TO AREA SCHOOLS. ALSO, CLOSE TO THE POPULAR BAYSIDE LAKES COMMERCIAL AREA FEATURING A PUBLIX GROCERY STORE, WALGREENS, DUNKIN, STARBUCKS, HEALTH FIRST MEDICAL COMPLEX AND SO MUCH MORE! THE BUSTLING MALABAR RD CORRIDOR IS ABOUT 15 MINUTES AWAY PROVIDING A WONDERFUL VARIETY OF BIG NAME SHOPPING, BANKING, RESTAURANTS AND I-95 ACCESS. BE SURE TO TAKE A LOOK AT THIS ONE!

  24. 2017-09-22
    historical
  25. 2016-09-23
    listed $15,000
  26. 2016-09-15
    historical
  27. 2016-08-16
    historical
  28. 2015-09-15
    listed $10,000
  29. 2010-11-10
    soldstatus $3,000
  30. 2009-08-29
    listed $4,800
  31. 2005-04-18
    listed $60,000
  32. 2004-06-23
    soldstatus $17,000
  33. 2004-05-28
    soldstatus $17,000
  34. 2004-04-19
    listed $18,500
  35. 2003-08-29
    soldstatus $11,800

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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
$27,739
− Mortgage interest
−$16,804
− Property taxes
−$4,500
− Insurance
−$1,500
− Repairs & maintenance
−$2,219
− Management
−$2,219
− Depreciation
−$8,727
Taxable loss
−$8,230
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,975
After-tax cash flow
$-989/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)
16,535
Household income
$79,596
Rent vs Own
10.2% rent · 89.8% own
Severe rent burden
112.0

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 0.69)
Race & ethnicity
White 48% Hispanic / Latino 20% Black 20% Two or more races 19%
Hispanic origin (detail)
Mexican 1% Puerto Rican 8% Cuban 6% Dominican 3%
Common ancestry
Hispanic 3% Estonian 2% Romanian 1%
Foreign-born
10% · Canada, Jamaica, South Korea
Languages at home
87% English-only · Spanish 9% Other Indo-European 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
▼ -38.22%
Current HPI
330.0399
Rent YoY
▲ 1.29%
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

+2442.3% since first listed
21 events — show timeline
  • 2026-05-21 Listed $299,990 Zillow
  • 2026-05-19 Price Changed $299,990 SCMLS
  • 2026-05-18 Listed $312,410 SCMLS
  • 2026-03-23 Sold (MLS) $30,000 SCMLS
  • 2026-03-20 Sold (Public Records) $30,000 Public Records
  • 2026-01-02 Pending SCMLS
  • 2025-04-09 Relisted SCMLS
  • 2025-03-19 Pending SCMLS
  • 2025-01-26 Listed $35,000 SCMLS
  • 2017-09-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-09-23 Listed $15,000 Stellar MLS as Distributed by MLS Grid
  • 2016-09-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-08-16 Listing Removed SCMLS
  • 2015-09-15 Listed $10,000 Stellar MLS as Distributed by MLS Grid
  • 2010-11-10 Sold (MLS) $3,000 SCMLS
  • 2009-08-29 Listed $4,800 SCMLS
  • 2005-04-18 Listed $60,000 SCMLS
  • 2004-06-23 Sold (Public Records) $17,000 Public Records
  • 2004-05-28 Sold (MLS) $17,000 SCMLS
  • 2004-04-19 Listed $18,500 SCMLS
  • 2003-08-29 Sold (Public Records) $11,800 Public Records

Property tax history

+11.7%/yr

Latest (2025): $240 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…