CashFlowRE
Sign in Sign up
719 Lucky St
C- Composite 50.83
Why this score? — see what drove the C- 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 +18.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • Schools +4.7/10.0
  • 1% rule +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

719 Lucky St · Titusville, FL 32780
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 20 Days on market
Built 1965 4,792 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NICE INVESTMENT OR 1ST TIME HOME BUYER HOME. HOME HAS NEW TILE, AND CARPET, NEW WINDOWS, WILL HAVE CH & A, NEWER HOT WATER HEATER. NEW INTERIOR DOORS. CENTRALLY LOCATED

Key facts

  • Spacious yard
  • Renovated home
  • Natural light

Tags

RENOVATED HOMEMODERN KITCHENSPACIOUS YARDNATURAL LIGHTEASY ACCESS TO BEACHESCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Property type: Residential, single family; Zoning: R1C; Lot size approximately 0.11 acre (45 x 100); Total rooms: 3; Unfurnished
  • HOA & community: No association fees

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family home; One story; Northwest facing; Entry level: One
  • Construction: Block and concrete construction; Shingle roof; Slab foundation; Built area about 906 sq ft
  • Exterior features: Screened porch; Storage; Vinyl fencing; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump; Mini-split cooling unit(s)
  • Interior features: Ceiling fans
  • Laundry & utility: Outdoor laundry area

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 2-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/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 $135k (6.9% below list).
  • Recommended offer: $135k (6.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 84/100 on livability (#42 in FL, #668 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, crime D, employment 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.
  • Market conditions: Rents rising (+1.3%/yr); 462 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,942 (6.9% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.93%
Cap rate
7.51%
Cash-on-cash
4.36%
DSCR
1.19
GRM
8.9

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
-11.3%
Equity multiple
0.60×
Total profit
$-16,397
Equity at exit
$21,605
10-year hold
IRR
-4.6%
Equity multiple
0.72×
Total profit
$-11,355
Equity at exit
$12,528

Cash invested: $40,572 (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 32780

Rents YoY
1.3%
Active inventory
462
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,349 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$98 /mo · $1,179/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$148

Break-even live

Break-even rent $1,163
Max offer price $144,900
Occupancy floor 84%

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
$36,225
Closing costs
$4,347
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1516 Roger Dr Unit 2 Titusville, FL 1.0 1.0 550 $1,600 $2.91 23d 1 0.39mi
1111 Kennedy Ct Titusville, FL 2.0 1.0 550 $1,275 $2.32 23d 1 0.45mi
1710 S Washington Ave Unit 1 Titusville, FL 2.0 1.0 710 $1,250 $1.76 23d 1 0.61mi
1710 S Washington Ave #16 Titusville, FL 2.0 1.0 710 $1,100 $1.55 23d 1 0.61mi
320 Dummitt Ave Unit B Titusville, FL 1.0 1.0 400 $835 $2.09 14d 1 0.76mi
1800 South St Titusville, FL 1.0 1.0 657 $900 $1.37 23d 1 0.83mi
500 Rockpit Rd Titusville, FL 2.0 1.0 700 $1,050 $1.50 23d 1 0.92mi
1600 Garden St Titusville, FL 1.0 1.0 509 $1,010 $1.98 14d 2 1.27mi
3142 Sir Hamilton Cir Titusville, FL 1.0 1.0 736 $1,250 $1.70 23d 1 1.33mi
2825 S Washington Ave Titusville, FL 2.0 1.0 613 $2,050 $3.34 14d 31 1.40mi
2825 S Washington Ave Titusville, FL 2.0 1.0 613 $2,050 $3.34 13d 31 1.40mi

Listing history 16 events

  1. 2026-06-18
    days on market $144,900 Active 20 DOM
  2. 2026-06-17
    days on market $144,900 Active 19 DOM
  3. 2026-06-16
    days on market $144,900 Active 18 DOM
  4. 2026-06-15
    days on market $144,900 Active 17 DOM
  5. 2026-06-14
    days on market $144,900 Active 15 DOM
  6. 2026-06-10
    days on market $144,900 Active 12 DOM
  7. 2026-06-08
    days on market $144,900 Active 10 DOM
  8. 2026-06-07
    days on market $144,900 Active 9 DOM
  9. 2026-06-05
    days on market $144,900 Active 6 DOM
  10. 2026-06-03
    days on market $144,900 Active 5 DOM
  11. 2026-06-02
    days on market $144,900 Active 4 DOM
  12. 2026-06-01
    days on market $144,900 Active 3 DOM
  13. 2026-05-31
    days on market $144,900 Active 2 DOM
  14. 2026-05-29
    listed $144,900 Active
  15. 2016-08-16
    historical 174-char remark
    Show marketing remark (174 chars)

    NICE INVESTMENT OR 1ST TIME HOME BUYER HOME. HOME HAS NEW TILE, AND CARPET, NEW WINDOWS, WILL HAVE CH & A, NEWER HOT WATER HEATER. NEW INTERIOR DOORS. CENTRALLY LOCATED

  16. 2016-02-04
    listed $37,500 174-char remark
    Show marketing remark (174 chars)

    NICE INVESTMENT OR 1ST TIME HOME BUYER HOME. HOME HAS NEW TILE, AND CARPET, NEW WINDOWS, WILL HAVE CH & A, NEWER HOT WATER HEATER. NEW INTERIOR DOORS. CENTRALLY LOCATED

ⓘ 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
$1,179 · $98/mo
Projected year-2 tax
$1,203 · $100/mo
Expected delta
+$23/yr (+$2/mo · 2.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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
$16,193
− Mortgage interest
−$8,117
− Property taxes
−$1,179
− Insurance
−$724
− Repairs & maintenance
−$1,295
− Management
−$1,295
− Depreciation
−$4,215
Taxable loss
−$633
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$152
After-tax cash flow
$1,922/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 — Titusville

Score
84/100
State rank
#42
US rank
#668

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Titusville, FL
County
Brevard County · 602,871 people
City population
60,286
Metro
Palm Bay-Melbourne-Titusville, FL
Population (ZIP)
40,064
Household income
$67,690
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1141.0

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 (70%)
Race & ethnicity
White 70% Black 13% Hispanic / Latino 8% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 1%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 2%
Foreign-born
8% · Canada, China
Languages at home
89% English-only · Spanish 6% Other Indo-European 1% 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
▼ -162.54%
Current HPI
297.151
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

+286.4% since first listed
3 events — show timeline
  • 2026-05-29 Listed $144,900 Stellar MLS as Distributed by MLS Grid
  • 2016-08-16 Listing Removed SCMLS
  • 2016-02-04 Listed $37,500 SCMLS

Property tax history

+7.7%/yr

Latest (2025): $1,179 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…