811 Silverthorn Ct · Micco, FL 32976

$175,000

3 bd · 2.0 ba · 1,337 sqft · Manufactured public records · 48 Days on market

Built 1983 4,356 sqft lot

---

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 +21.8/30.0
• ARV discount +7.5/15.0
• DSCR +7.0/10.0
• 1% rule +5.6/10.0
• Schools +4.7/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

New Roof 2020 Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

Key facts

• A/c
• Water heater
• Bonus room

Tags

• NEW ROOF
• A/C
• WATER HEATER
• CHEF'S KITCHEN
• BONUS ROOM
• GLASS-ENCLOSED PORCH

Property features AI

Finance

• Other: Partially furnished; Residential use

Exterior

• Parking: Attached covered carport; 2 carport spaces
• Utilities: 150 Amp electric service; Public sewer; Cable connected; Electricity connected; Sewer connected; Water connected
• Home design: Manufactured home; Faces east
• Construction: Frame construction; Metal and shingle roof; Pets allowed (cats and dogs)
• Exterior features: Glass-enclosed patio/porch; Gazebo; City street frontage; Asphalt road surface; Lot described as 'Other'

Interior

• Kitchen: Dishwasher; Double oven
• Bedrooms: 2 bedrooms
• Flooring: Carpet; Tile; Vinyl
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning (electric)
• Interior features: Breakfast bar; Breakfast nook; Walk-in closets
• Laundry & utility: Washer included; Laundry located in carport

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $175k.

Deal economics

• At list price, monthly cash flow is $273 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $175k).
• Recommended offer: $170k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 65/100 on livability (#633 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute 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: 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: 185 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $5k 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 48 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
• 16 sale attempts since 16y ago; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $127k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

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

Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
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: 1.06% ✓
• Cap rate: 8.16%
• Cash-on-cash: 6.68%
• DSCR: 1.30
• GRM: 7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: -6.0%
• Equity multiple: 0.78×
• Total profit: $-10,967
• Equity at exit: $26,093

10-year hold

• IRR: 3.6%
• Equity multiple: 1.26×
• Total profit: $12,892
• Equity at exit: $15,131

Cash invested: $49,000 (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.

Methodology + full state rankings →

ZIP-level market 32976

• Home prices YoY: -18.6%
• Active inventory: 185
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,854 high
• Mortgage (P&I): −$918
• Tax from tax record: −$202 /mo · $2,418/yr
• Insurance: −$73
• HOA: −$0
• Vacancy / Maint / Mgmt: −$389
• Net cashflow: $273

Break-even live

Break-even rent $1,509

Max offer price $175,000

Occupancy floor 80%

Sensitivity live

Price	-10% $372	-5% $322	+0% $273	+5% $223	+10% $174
Rent	-10% $126	-5% $200	+0% $273	+5% $346	+10% $419
Rate	-1.0pp $361	-0.5pp $317	base $273	+0.5pp $227	+1.0pp $181

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Rent comps 20 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
621 Hyacinth Cir Sebastian, FL	2.0	2.0	1324	$1,850	$1.40	24d	1	0.15mi
904 Red Bud Rd Sebastian, FL	3.0	2.0	1278	$1,500	$1.17	24d	1	0.21mi
805 Beech Ct Sebastian, FL	2.0	2.0	1556	$1,995	$1.28	24d	1	0.28mi
909 Sequoia St Sebastian, FL	2.0	2.0	1156	$1,845	$1.60	24d	1	0.30mi
706 Hyacinth Cir Sebastian, FL	2.0	2.0	1062	$1,750	$1.65	24d	1	0.31mi
7419 Tourmaline Dr Unit Annual Grant-Valkaria, FL	3.0	2.0	1676	$2,200	$1.31	24d	1	0.41mi
1207 Marigold Dr Sebastian, FL	2.0	2.0	1104	$1,500	$1.36	24d	1	0.45mi
6505 Topaz Dr Grant, FL	4.0	2.0	1830	$2,500	$1.37	24d	1	0.46mi
7349 Tourmaline Dr Grant, FL	3.0	2.0	1735	$2,200	$1.27	24d	1	0.47mi
914 Pecan Cir Sebastian, FL	2.0	1.0	1000	$1,600	$1.60	24d	1	0.49mi
7629 Chasta Rd Sebastian, FL	2.0	2.0	958	$1,600	$1.67	24d	1	0.54mi
7606 Cedar Bark Rd Sebastian, FL	2.0	2.0	1273	$1,800	$1.41	24d	1	0.56mi
7597 Cedar Bark Rd Sebastian, FL	2.0	2.0	902	$1,700	$1.88	24d	1	0.58mi
415 Plover Dr Sebastian, FL	3.0	2.0	1200	$2,400	$2.00	24d	1	0.62mi
702 Lark Dr Sebastian, FL	3.0	2.0	1296	$1,775	$1.37	24d	1	0.69mi
629 W Marlin Cir Unit NA Sebastian, FL	2.0	2.0	1104	$1,400	$1.27	15d	1	0.72mi
7181 Blue Shore Rd Grant, FL	3.0	2.0	1598	$1,995	$1.25	24d	1	0.76mi
1112 Pocatella Dr Sebastian, FL	2.0	2.0	1370	$1,900	$1.39	24d	1	0.86mi
1315 Barefoot Cir Sebastian, FL	2.0	2.0	1167	$2,300	$1.97	24d	1	0.95mi
830 Lychee Dr Sebastian, FL	2.0	2.0	1269	$2,000	$1.58	24d	1	1.10mi

Listing history 39 events

1. 2026-05-11
   status Pending
2. 2026-05-04
   price $175,000
3. 2026-04-13
   price $184,000
4. 2026-03-25
   listed $189,000 Active
5. 2021-02-18
   soldstatus $127,000
6. 2021-02-11
   soldstatus $127,000 Closed 334-char remark

   Show marketing remark (339 chars)

   New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

7. 2021-02-11
   soldstatus $127,000 Closed 339-char remark

   Show marketing remark (339 chars)

   New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

8. 2021-02-11
   soldstatus $127,000 Closed

   Show marketing remark (339 chars)

   New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

9. 2021-02-03
   historical Contingent 339-char remark

   Show marketing remark (334 chars)

   New Roof 2020 Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

10. 2021-02-03
    historical Active Under Contract

    Show marketing remark (334 chars)

    New Roof 2020 Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

11. 2021-02-03
    historical Contingent 334-char remark

    Show marketing remark (334 chars)

    New Roof 2020 Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

12. 2021-01-09
    status Active

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

13. 2021-01-09
    status Active 334-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

14. 2021-01-09
    status Active 339-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

15. 2021-01-04
    historical Contingent 334-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

16. 2021-01-04
    historical Contingent 339-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

17. 2021-01-04
    historical Active Under Contract

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

18. 2020-12-28
    historical

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

19. 2020-12-28
    listed $135,000 Active 334-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

20. 2020-12-28
    historical

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

21. 2020-12-28
    listed $135,000 Active 339-char remark

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

22. 2020-12-28
    listed $135,000 Active

    Show marketing remark (339 chars)

    New Roof 2020. Over 1300 Sq. Ft. inside. New white chef's kitchen boasts of large drawer, tons of storage & pretty new countertops. Bonus room inside for Office or crafts. Master suite runs full width of home with giant closet. Sliders open onto spacious glass enclosed porch. Owner is including furnishings. So unpack & enjoy.

23. 2020-12-18
    listed $129,900 Active
24. 2020-12-18
    listed $129,900 Active
25. 2020-12-16
    historical
26. 2020-12-16
    historical
27. 2020-11-05
    listed $135,000 Active
28. 2020-11-05
    listed $135,000 Active
29. 2020-10-15
    listed $129,900 Active
30. 2020-10-15
    listed $135,000 Active
31. 2020-10-08
    historical
32. 2020-07-09
    listed $139,500 Active
33. 2016-08-16
    historical
34. 2015-03-19
    soldstatus $68,000
35. 2010-06-30
    soldstatus $44,000
36. 2010-02-17
    listed $49,900
37. 2010-02-17
    listed $49,900
38. 1985-04-01
    soldstatus $49,000
39. 1983-01-01
    soldstatus $48,400

ⓘ 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: $2,418 · $202/mo
• Projected year-2 tax: $2,418 · $202/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 6/10 Major
• 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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

Taxation est. · year 1

• Rental income: $22,252
• − Mortgage interest: −$9,803
• − Property taxes: −$2,418
• − Insurance: −$875
• − Repairs & maintenance: −$1,780
• − Management: −$1,780
• − Depreciation: −$5,091
• Taxable income: $505
• Est. tax owed @ 24.0%: −$121
• After-tax cash flow: $3,152/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 — Micco

• Score: 65/100
• State rank: #633
• US rank: #12408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Micco, FL
• Population (ZIP): 9,237

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 (93%)
• Race & ethnicity: White 93% Hispanic / Latino 4% Two or more races 1% Asian 1%
• Common ancestry: Lithuanian 5% Romanian 4% Iranian 2%
• Foreign-born: 4% · Canada, Jamaica
• Languages at home: 95% English-only · Spanish 3%

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: ▼ -73.57%
• Current HPI: 321.5196
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+261.6% since first listed

39 events — show timeline

• 2026-05-11 Pending — SCMLS
• 2026-05-04 Price Changed $175,000 SCMLS
• 2026-04-13 Price Changed $184,000 SCMLS
• 2026-03-25 Listed $189,000 SCMLS
• 2021-02-18 Sold (Public Records) $127,000 Public Records
• 2021-02-11 Sold (MLS) $127,000 RAIRCMLS
• 2021-02-11 Sold (MLS) $127,000 SCMLS
• 2021-02-11 Sold (MLS) $127,000 Beaches MLS
• 2021-02-03 Contingent — SCMLS
• 2021-02-03 Contingent — RAIRCMLS
• 2021-02-03 Contingent — Beaches MLS
• 2021-01-09 Relisted — RAIRCMLS
• 2021-01-09 Relisted — Beaches MLS
• 2021-01-09 Relisted — SCMLS
• 2021-01-04 Contingent — Beaches MLS
• 2021-01-04 Contingent — SCMLS
• 2021-01-04 Contingent — RAIRCMLS
• 2020-12-28 Listed $135,000 RAIRCMLS
• 2020-12-28 Listed $135,000 SCMLS
• 2020-12-28 Listing Removed — SCMLS
• 2020-12-28 Listed $135,000 Beaches MLS
• 2020-12-28 Listing Removed — Beaches MLS
• 2020-12-18 Listed $129,900 SCMLS
• 2020-12-18 Listed $129,900 Beaches MLS
• 2020-12-16 Listing Removed — Beaches MLS
• 2020-12-16 Listing Removed — SCMLS
• 2020-11-05 Listed $135,000 Beaches MLS
• 2020-11-05 Listed $135,000 SCMLS
• 2020-10-15 Listed $135,000 RAIRCMLS
• 2020-10-15 Listed $129,900 RAIRCMLS
• 2020-10-08 Listing Removed — SCMLS
• 2020-07-09 Listed $139,500 SCMLS
• 2016-08-16 Listing Removed — SCMLS
• 2015-03-19 Sold (Public Records) $68,000 Public Records
• 2010-06-30 Sold (MLS) $44,000 SCMLS
• 2010-02-17 Listed $49,900 SCMLS
• 2010-02-17 Listed $49,900 SCMLS
• 1985-04-01 Sold (Public Records) $49,000 Public Records
• 1983-01-01 Sold (Public Records) $48,400 Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,418 · +0.0% YoY. Source: county tax records.