668 Old Country Rd SE · Palm Bay, FL 32909

$350,000

4 bd · 2.0 ba · 1,918 sqft · SingleFamily public records · 212 Days on market

Built 2021 6,970 sqft lot $70/mo HOA · 3% of rent

---

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).

• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Cash flow +6.4/30.0
• Schools +4.7/10.0
• Livability +3.6/5.0
• Rent growth +3.4/5.0
• Condition / age +2.5/5.0
• 1% rule +1.5/10.0
• DSCR +0.7/10.0

Listing remarks

Welcome to this beautifully spacious 4bed, 2bath 2car garage home, offering 1,918 sq. ft. of comfortable living space. Backing up to a peaceful wooded preserve, this property provides both privacy and serene natural views. The open-concept layout features a large family room that flows seamlessly into the kitchen and dining areas--perfect for both everyday living and entertaining. The kitchen is well-appointed with granite countertops, upgraded stainless steel appliances and 42'' cabinets with crown molding. Step outside to enjoy a fully fenced backyard and a screened lanai, ideal for relaxing on warm Florida days. Located within a gated community in Bayside Lakes, residents enjoy access t

Key facts

• Gated community
• Community pool
• Screened lanai

Tags

• OPEN-CONCEPT LAYOUT
• GRANITE COUNTERTOPS
• FULLY FENCED BACKYARD
• SCREENED LANAI
• GATED COMMUNITY
• COMMUNITY POOL

Property features AI

Finance

• Other: Living area reported as 1,918 (informational)
• HOA & community: Association: Towers Management; Quarterly association fee of $210; Community amenities include clubhouse, fitness center, sauna, basketball court, tennis courts, gated entry, and RV/boat storage

Exterior

• Parking: Attached 2-car garage
• Security: Gated community / Security gate
• Utilities: Public sewer; Electricity connected; Sewer connected
• Home design: Single family residence; Faces northwest
• Construction: Block, concrete and stucco construction; Shingle roof; Pets allowed
• Exterior features: Patio (screened); Fenced backyard; Sprinklers in front and rear; Asphalt road access; Security gate

Interior

• Kitchen: Dishwasher; Disposal; Electric cooktop; Electric oven; Microwave; Refrigerator; Electric water heater
• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Open floorplan; Kitchen island; His and hers closets; Walk-in closets; Smart home / Smart technology; Central living area
• Laundry & utility: Unfurnished (no included washer/dryer listed)

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $350k.

Deal economics

• At list price, monthly cash flow is $-600 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $244k (30.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (34.7% below list).
• Recommended offer: $229k (34.7% 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 (+3.7%/yr); 1123 active listings in the ZIP; 25 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 34% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
• Brevard County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 212 days — a 12% lower offer ($308k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 5y ago; this cycle's ask is 6% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $228,505 (34.7% 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 212 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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.
8. 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.
9. 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: 0.65% ✗
• Cap rate: 4.24%
• Cash-on-cash: -7.35%
• DSCR: 0.67
• GRM: 12.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.67% rent growth · sell at horizon

5-year hold

• IRR: 19.3%
• Equity multiple: 2.57×
• Total profit: $153,987
• Equity at exit: $315,308

10-year hold

• IRR: 17.9%
• Equity multiple: 5.97×
• Total profit: $486,799
• Equity at exit: $679,973

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.

Methodology + full state rankings →

ZIP-level market 32909

• Home prices YoY: 6.0%
• Rents YoY: 3.7%
• Active inventory: 1123
• Price-to-rent: 12.8×

Monthly cashflow live

• Estimated rent: $2,285 high
• Mortgage (P&I): −$1,835
• Tax from tax record: −$354 /mo · $4,246/yr
• Insurance: −$146
• HOA: −$70
• Vacancy / Maint / Mgmt: −$480
• Net cashflow: $-600

Break-even live

Break-even rent $3,044

Max offer price $244,021

Occupancy floor —

Sensitivity live

Price	-10% $-402	-5% $-501	+0% $-600	+5% $-699	+10% $-798
Rent	-10% $-780	-5% $-690	+0% $-600	+5% $-510	+10% $-419
Rate	-1.0pp $-424	-0.5pp $-511	base $-600	+0.5pp $-691	+1.0pp $-783

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: —

Rent comps 25 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
978 Remington Green Dr SE Palm Bay, FL	4.0	2.0	1830	$2,200	$1.20	25d	1	0.13mi
2250 Chinaberry Cir SE Palm Bay, FL	3.0	2.0	1669	$1,995	$1.20	25d	1	0.39mi
830 Painesville St SE Palm Bay, FL	3.0	2.0	2029	$2,220	$1.09	15d	1	0.50mi
1224 Dillard Dr SE Palm Bay, FL	3.0	2.0	1770	$2,336	$1.32	15d	1	0.66mi
590 Trymore Dr SE Palm Bay, FL	4.0	2.0	1873	$2,250	$1.20	16d	1	0.69mi
1165 Rabbit St SE Palm Bay, FL	3.0	2.0	1994	$1,895	$0.95	21d	1	0.72mi
2691 Tepee Ave SE Palm Bay, FL	4.0	2.0	1833	$2,040	$1.11	23d	1	0.74mi
2036 Walsh Ave SE Palm Bay, FL	3.0	2.0	1331	$1,930	$1.45	25d	1	0.82mi
402 Breckenridge Cir SE Palm Bay, FL	3.0	2.0	1960	$2,200	$1.12	25d	1	0.95mi
555 Gagnon St SE Palm Bay, FL	4.0	3.0	2373	$2,400	$1.01	25d	1	0.98mi
1198 Venus St SE Palm Bay, FL	3.0	2.0	1535	$1,961	$1.28	23d	1	1.01mi
1454 Graves St SE Palm Bay, FL	3.0	2.0	1621	$2,100	$1.30	16d	1	1.02mi
543 Reading St SE Palm Bay, FL	4.0	2.0	1833	$2,010	$1.10	23d	1	1.09mi
1406 Martinez St SE Palm Bay, FL	4.0	2.0	2083	$2,100	$1.01	25d	1	1.15mi
1416 Martinez St SE Palm Bay, FL	3.0	2.0	1747	$2,000	$1.14	16d	1	1.16mi
2749 Freehold Ave SE Palm Bay, FL	3.0	2.0	1386	$1,800	$1.30	25d	1	1.22mi
1150 Tiger St SE Palm Bay, FL	3.0	2.0	1690	$1,950	$1.15	16d	1	1.23mi
1068 Saint Johns St SE Palm Bay, FL	3.0	2.0	1332	$2,000	$1.50	25d	1	1.29mi
2242 Mantilla Ave SE Palm Bay, FL	5.0	2.0	2516	$2,176	$0.86	23d	1	1.29mi
2785 Gabboys Ave SE Palm Bay, FL	3.0	2.0	1475	$1,849	$1.25	25d	1	1.31mi
486 Dadeville St SE Palm Bay, FL	4.0	2.0	1833	$1,995	$1.09	16d	1	1.37mi
2910 Emerson Dr SE Palm Bay, FL	3.0	2.0	1700	$1,950	$1.15	16d	1	1.43mi
2877 Palisades Dr SE Palm Bay, FL	3.0	2.0	1974	$2,150	$1.09	21d	1	1.44mi
1660 Lizette St SE Unit 1 Palm Bay, FL	4.0	2.0	1736	$2,199	$1.27	25d	1	1.46mi
1677 Lizette St SE Unit A Palm Bay, FL	3.0	2.0	2080	$1,900	$0.91	16d	1	1.48mi

HOA detail

• Monthly dues: $70 · $840/yr
• Likely covers: security

Listing history 29 events

1. 2026-06-22
   days on market $350,000 Active 212 DOM
2. 2026-06-18
   days on market $350,000 Active 209 DOM
3. 2026-06-17
   days on market $350,000 Active 208 DOM
4. 2026-06-16
   days on market $350,000 Active 207 DOM
5. 2026-06-15
   days on market $350,000 Active 206 DOM
6. 2026-06-14
   days on market $350,000 Active 204 DOM
7. 2026-06-10
   days on market $350,000 Active 201 DOM
8. 2026-06-08
   days on market $350,000 Active 199 DOM
9. 2026-06-07
   days on market $350,000 Active 198 DOM
10. 2026-06-05
    days on market $350,000 Active 195 DOM
11. 2026-06-03
    days on market $350,000 Active 194 DOM
12. 2026-06-02
    days on market $350,000 Active 193 DOM
13. 2026-06-01
    days on market $350,000 Active 192 DOM
14. 2026-05-31
    days on market $350,000 Active 191 DOM
15. 2026-05-31
    days on market $350,000 Active 190 DOM
16. 2026-03-04
    status Active
17. 2026-03-01
    historical
18. 2026-02-13
    price $350,000
19. 2026-02-11
    status Active
20. 2025-12-08
    status Pending
21. 2025-12-08
    historical
22. 2025-09-22
    listed $330,000 Active
23. 2025-09-12
    price $330,000
24. 2025-09-12
    price $330,000
25. 2025-08-29
    listed $350,000 Active
26. 2025-08-28
    listed $350,000 Active
27. 2021-12-29
    soldstatus $309,085 Closed
28. 2021-07-26
    historical Contingent
29. 2021-07-16
    listed $309,085 Active

ⓘ 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: $4,246 · $354/mo
• Projected year-2 tax: $4,246 · $354/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 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 21 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: $27,421
• − Mortgage interest: −$19,605
• − Property taxes: −$4,246
• − Insurance: −$1,750
• − Repairs & maintenance: −$2,194
• − Management: −$2,194
• − HOA: −$840
• − Depreciation: −$10,182
• Taxable loss: −$13,590
• Est. tax savings @ 24.0%: +$3,262
• After-tax cash flow: $-3,937/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): 41,804
• Household income: $79,977
• Rent vs Own: 17.3% rent · 82.7% own
• Severe rent burden: 697.0

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 0.70)
• Race & ethnicity: White 46% Black 21% Hispanic / Latino 20% Two or more races 16% Asian 4%
• Hispanic origin (detail): Mexican 2% Puerto Rican 8% Cuban 5%
• Common ancestry: Hispanic 3% Slovak 2% Lithuanian 2%
• Foreign-born: 17% · Canada, China, Jamaica
• Languages at home: 84% English-only · Spanish 9% French/Haitian/Cajun 4% Chinese 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: ▲ 18.81%
• Current HPI: 330.8595
• Rent YoY: ▲ 3.67%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+13.2% since first listed

14 events — show timeline

• 2026-03-04 Relisted — SCMLS
• 2026-03-01 Listing Removed — Beaches MLS
• 2026-02-13 Price Changed $350,000 SCMLS
• 2026-02-11 Relisted — SCMLS
• 2025-12-08 Pending — SCMLS
• 2025-12-08 Listing Removed — SCMLS
• 2025-09-22 Listed $330,000 Beaches MLS
• 2025-09-12 Price Changed $330,000 RAIRCMLS
• 2025-09-12 Price Changed $330,000 SCMLS
• 2025-08-29 Listed $350,000 RAIRCMLS
• 2025-08-28 Listed $350,000 SCMLS
• 2021-12-29 Sold (MLS) $309,085 SCMLS
• 2021-07-26 Contingent — SCMLS
• 2021-07-16 Listed $309,085 SCMLS

Property tax history

+90.4%/yr

Latest (2025): $4,246 · +2.4% YoY. Source: county tax records.