725 Port Malabar Blvd NE #106 · Palm Bay, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +14.1/30.0
- 1% rule +8.6/10.0
- ARV discount +7.5/15.0
- Schools +4.7/10.0
- DSCR +4.3/10.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Rent growth +2.4/5.0
- Appreciation +2.2/10.0
$135,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Enjoying your retirement in this beautiful 2-bedroom, 2 bath condo. Quiet community with great neighbors. close to shopping, New A/C in 2019, New Water heater 2022, and condo roof was 2022.
Key facts
- Updated appliances
- Natural light
- Wood tile flooring
Tags
Property features AI
Finance
- Other: Unfurnished unit
- HOA & community: Association: Fairways Of Brevard; Monthly association fee; Association amenities include elevator(s), grounds maintenance, trash, water and others; Association fee covers insurance, internet, grounds maintenance, sewer, trash and water; Senior community
Exterior
- Parking: Assigned parking in a parking lot; Additional parking available
- Security: Security gate; Smoke detectors
- Utilities: Public sewer; Cable available; Electricity available and connected; Sewer available and connected; Water available and connected
- Home design: Condominium; Property is attached; Entry level: 1; Three or more levels; Faces east; Multi-family use
- Construction: Block, concrete and stucco construction; Membrane/other roof; 3 stories
- Exterior features: Private in-ground pool; Glass-enclosed patio; Patio; Sprinklers in front and rear; City street frontage; Asphalt road surface
Interior
- Kitchen: Dishwasher; Disposal; Electric oven; Electric range; Refrigerator
- Bedrooms: 2 bedrooms
- Flooring: Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating (electric); Central air; Electric cooling; Split system
- Interior features: Ceiling fans; Primary bathroom with tub and shower; Split bedroom layout; Walk-in closet(s)
- Laundry & utility: Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $135k.
Deal economics
- At list price, monthly cash flow is $19 ($224/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $135k).
- Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
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: Riviera Elementary School (math 56% / reading 48%, grade C-, #990 of 2,144 statewide, top 48%, 696 students, 72% FRL); Stone Magnet Middle School (math 33% / reading 35%, grade F, #426 of 571 statewide, top 75%, 670 students, 69% FRL); Palm Bay Magnet Senior High School (math 25% / reading 37%, grade F, #429 of 667 statewide, top 65%, 1,486 students, 63% FRL) — zoned schools average 68% FRL vs 43% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 39% at this address vs 55% district-wide (-16 pts) — the specific schools serving this property underperform the Brevard average; the district grade overstates school quality for this exact location.
- Market conditions: Rents soft (-0.5%/yr); 321 active listings in the ZIP; 40 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).
- This rent runs 39% of the median local income ($56k/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 $933 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 293 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
- 12 sale attempts since 6y ago; this cycle's ask has dropped $70k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 27% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 293 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.36% ✓
- Cap rate
- 6.46%
- Cash-on-cash
- 0.59%
- DSCR
- 1.03
- GRM
- 6.1
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -20.4%
- Equity multiple
- 0.32×
- Total profit
- $-25,723
- Equity at exit
- $20,129
- IRR
- -29.7%
- Equity multiple
- -0.07×
- Total profit
- $-40,267
- Equity at exit
- $11,672
Cash invested: $37,800 (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
ZIP-level market 32905
- Home prices YoY
- -1.8%
- Rents YoY
- -0.5%
- Active inventory
- 321
- Price-to-rent
- 6.1×
Monthly cashflow live
- Estimated rent
- $1,832 high interval (Pro) →
- Mortgage (P&I)
- −$708
- Tax from tax record
- −$164 /mo · $1,974/yr
- Insurance
- −$56
- HOA
- −$500
- Vacancy / Maint / Mgmt
- −$385
- Net cashflow
- $19
Break-even live
Sensitivity live
| Price | -10% $95 | -5% $57 | +0% $19 | +5% $-20 | +10% $-58 |
|---|---|---|---|---|---|
| Rent | -10% $-126 | -5% $-54 | +0% $19 | +5% $91 | +10% $163 |
| Rate | -1.0pp $87 | -0.5pp $53 | base $19 | +0.5pp $-16 | +1.0pp $-52 |
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
- $33,750
- Closing costs
- $4,050
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1625 Par St NE Unit 1205 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,300 | $1.90 | 25d | 1 | 0.25mi |
| 1625 Par St NE Unit 1203 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,075 | $1.72 | 25d | 1 | 0.25mi |
| 1605 Par St NE Unit 3204 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,000 | $1.66 | 25d | 1 | 0.26mi |
| 1605 Par St NE Unit 3202 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,300 | $1.90 | 25d | 1 | 0.26mi |
| 1605 Par St NE Unit 3102 Palm Bay, FL | 2.0 | 2.0 | 1025 | $2,100 | $2.05 | 25d | 1 | 0.26mi |
| 1635 Par St NE Unit 2203 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,300 | $1.90 | 25d | 1 | 0.26mi |
| 1635 Par St NE Unit 2103 Palm Bay, FL | 2.0 | 2.0 | 1025 | $2,100 | $2.05 | 25d | 1 | 0.26mi |
| 1625 Par St NE Unit 1206 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,050 | $1.70 | 25d | 1 | 0.27mi |
| 1625 Par St NE Unit 1107 Palm Bay, FL | 2.0 | 2.0 | 1025 | $1,875 | $1.83 | 25d | 1 | 0.27mi |
| 1625 Par St NE Unit 1104 Palm Bay, FL | 2.0 | 2.0 | 1025 | $2,100 | $2.05 | 25d | 1 | 0.27mi |
| 1625 Par St NE Unit 1207 Palm Bay, FL | 3.0 | 2.0 | 1208 | $2,025 | $1.68 | 25d | 1 | 0.27mi |
| 1656 Sunny Brook Ln NE Unit L102 Palm Bay, FL | 3.0 | 2.0 | 914 | $1,690 | $1.85 | 22d | 1 | 0.39mi |
| 1608 Sunny Brook Ln Palm Bay, FL | 1.0–3.0 | 1.0–2.0 | 1040 | $1,412 | $1.36 | 25d | 6 | 0.42mi |
| 3513 Tree Ridge Ln NE Palm Bay, FL | 2.0 | 2.5 | 1170 | $2,000 | $1.71 | 25d | 1 | 0.43mi |
| 1687 Avery Rd NE Palm Bay, FL | 2.0 | 2.0 | 876 | $1,800 | $2.05 | 25d | 1 | 0.43mi |
| 3814 Tree Ridge Ln NE Palm Bay, FL | 2.0 | 2.5 | 1170 | $1,500 | $1.28 | 25d | 1 | 0.49mi |
| 1641 Sunny Brook Ln NE Palm Bay, FL | 2.0 | 2.0 | 862 | $1,500 | $1.74 | 15d | 3 | 0.53mi |
| 1649 Sunny Brook Ln NE Palm Bay, FL | 1.0–2.0 | 1.0–2.0 | 760 | $1,950 | $2.57 | 15d | 2 | 0.53mi |
| 1601 Sunny Brook Ln NE Unit D101 Palm Bay, FL | 2.0 | 2.0 | 846 | $1,550 | $1.83 | 25d | 1 | 0.53mi |
| 1625 Sunny Brook Ln NE Unit G103 Palm Bay, FL | 3.0 | 2.0 | 914 | $1,700 | $1.86 | 25d | 1 | 0.53mi |
| 2100 Forest Knoll Dr NE #202 Palm Bay, FL | 2.0 | 2.0 | 1069 | $1,600 | $1.50 | 15d | 1 | 0.56mi |
| 1555 Omega St NE Palm Bay, FL | 2.0 | 2.0 | 1176 | $1,795 | $1.53 | 25d | 1 | 0.57mi |
| 1123 Tree Ridge Ln NE Palm Bay, FL | 2.0 | 1.0 | 870 | $1,350 | $1.55 | 25d | 1 | 0.57mi |
| 2130 Forest Knoll Dr NE #202 Palm Bay, FL | 2.0 | 2.0 | 1069 | $1,450 | $1.36 | 25d | 1 | 0.58mi |
| 1701 Forest Knoll Dr NE Palm Bay, FL | 2.0–3.0 | 2.0 | 1200 | $1,499 | $1.25 | 15d | 5 | 0.59mi |
| 2160 Forest Knoll Dr NE Unit 60-102 Palm Bay, FL | 2.0 | 2.0 | 1069 | $1,350 | $1.26 | 25d | 1 | 0.62mi |
| 2190 Forest Knoll Dr NE Unit 90-202 Palm Bay, FL | 2.0 | 2.0 | 1069 | $1,400 | $1.31 | 25d | 1 | 0.64mi |
| 1264 Dawn St NE Palm Bay, FL | 3.0 | 2.0 | 1176 | $1,950 | $1.66 | 15d | 1 | 0.72mi |
| 1265 Ethel Cir NE Palm Bay, FL | 3.0 | 2.0 | 1346 | $1,750 | $1.30 | 15d | 1 | 0.79mi |
| 1311 Cindy Cir NE Palm Bay, FL | 2.0 | 2.0 | 865 | $1,700 | $1.97 | 25d | 1 | 0.85mi |
| 1099 Dania Cir NE Palm Bay, FL | 3.0 | 2.0 | 1314 | $2,300 | $1.75 | 25d | 1 | 0.86mi |
| 1907 Cleveland St NE Palm Bay, FL | 3.0 | 2.0 | 1320 | $1,985 | $1.50 | 25d | 1 | 0.88mi |
| 1000 Palm Place Dr NE Palm Bay, FL | 1.0–2.0 | 1.0–2.0 | 884 | $2,185 | $2.47 | 22d | 8 | 0.93mi |
| 331 Holiday Park Blvd NE Palm Bay, FL | 2.0 | 2.0 | 920 | $1,350 | $1.47 | 25d | 1 | 0.93mi |
| 453 Ralwood Ln NE Palm Bay, FL | 3.0 | 2.0 | 1160 | $1,900 | $1.64 | 25d | 1 | 0.95mi |
| 1030 Abada Ct NE #110 Palm Bay, FL | 3.0 | 2.0 | 1163 | $1,800 | $1.55 | 25d | 1 | 1.01mi |
| 1411 Sheafe Ave NE #102 Palm Bay, FL | 2.0 | 1.0 | 1156 | $1,550 | $1.34 | 25d | 1 | 1.03mi |
| 1706 Apache St NE Palm Bay, FL | 3.0 | 2.0 | 1395 | $1,800 | $1.29 | 25d | 1 | 1.04mi |
| 1431 Sheafe Ave NE #104 Palm Bay, FL | 3.0 | 2.0 | 1163 | $1,500 | $1.29 | 25d | 1 | 1.06mi |
| 1440 Sheafe Ave NE Palm Bay, FL | 2.0 | 2.0 | 793 | $1,500 | $1.89 | 22d | 1 | 1.11mi |
HOA detail condo
- Monthly dues
- $500 · $6,000/yr
- Likely covers
- water
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-18days on market $135,000 Active 293 DOM
-
2026-06-17days on market $135,000 Active 292 DOM
-
2026-06-16days on market $135,000 Active 291 DOM
-
2026-06-15days on market $135,000 Active 290 DOM
-
2026-06-14days on market $135,000 Active 288 DOM
-
2026-06-10days on market $135,000 Active 285 DOM
-
2026-06-08days on market $135,000 Active 283 DOM
-
2026-06-07days on market $135,000 Active 282 DOM
-
2026-06-05days on market $135,000 Active 279 DOM
-
2026-06-03days on market $135,000 Active 278 DOM
-
2026-06-02days on market $135,000 Active 277 DOM
-
2026-06-01days on market $135,000 Active 276 DOM
-
2026-05-31days on market $135,000 Active 275 DOM
-
2026-05-31days on market $135,000 Active 274 DOM
-
2026-05-18price $135,000
-
2026-05-11price $140,000
-
2026-05-11status Active
-
2026-05-04historical Active Under Contract
-
2026-02-24price $150,000
-
2025-12-16price $180,000
-
2025-08-29$205,000 Active
-
2025-08-21historical 191-char remark
Show marketing remark (191 chars)
Enjoying your retirement in this beautiful 2-bedroom, 2 bath condo. Quiet community with great neighbors. close to shopping, New A/C in 2019, New Water heater 2022, and condo roof was 2022.
-
2025-02-21$208,000 Active 191-char remark
Show marketing remark (191 chars)
Enjoying your retirement in this beautiful 2-bedroom, 2 bath condo. Quiet community with great neighbors. close to shopping, New A/C in 2019, New Water heater 2022, and condo roof was 2022.
-
2023-06-14soldstatus $192,500
-
2023-06-12soldstatus $192,500 Closed 789-char remark
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-06-12soldstatus $192,500 Closed
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-05-23status Pending
-
2023-05-19historical Contingent 789-char remark
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-04-20status Active
-
2023-04-19status Active 789-char remark
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-04-03status Pending
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-04-03historical Contingent 789-char remark
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2023-03-30$192,500 Active
-
2023-03-28$192,500 Active 789-char remark
Show marketing remark (789 chars)
Your golden years look sunny in this 2 bed/2 bath 55+ condo! This tranquil community comes complete with pool, sun deck, assigned parking, walking paths, and lush green spaces — all you need to relax and unwind. Inside the condo, you'll find a functional layout, including convenient galley-style kitchen, dining area, and large walk-in closet. Wood-look ceramic tile unifies every space of the condo, giving it rustic-chic charm and low-maintenance durability. And the breezy screened-in porch is icing on the cake! First floor location provides ease of access with front and rear door entrances. Updates include newer A/C (2019), water heater (2022), and condo building roof (2022). And HOA fees cover water, sewer, cable, internet, trash, and the no-charge community laundry room.
-
2021-12-02soldstatus $135,000
-
2021-12-02$135,000
-
2021-12-02soldstatus $135,000
-
2021-12-01soldstatus $135,000 Closed
-
2021-11-16status Pending
-
2021-11-13$135,000 Active
-
2020-07-15soldstatus $100,000 Closed
-
2020-07-15soldstatus $100,000
-
2020-06-23historical Contingent
-
2020-05-07status Active
-
2020-05-01historical Contingent
-
2020-04-06status Active
-
2020-03-09historical Contingent
-
2020-02-25$105,000 Active
-
2018-07-30soldstatus $83,486
-
1999-04-09soldstatus $58,000
ⓘ 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
- $1,974 · $164/mo
- Projected year-2 tax
- $1,974 · $164/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 1/10 Low
- Heat 10/10 Extreme 7 d/yr ≥106°F today · 23 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
- $21,985
- − Mortgage interest
- −$7,562
- − Property taxes
- −$1,974
- − Insurance
- −$675
- − Repairs & maintenance
- −$1,759
- − Management
- −$1,759
- − HOA
- −$6,000
- − Depreciation
- −$3,927
- Taxable loss
- −$1,671
- Est. tax savings @ 24.0%
- +$401
- After-tax cash flow
- $625/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
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)
- 24,792
- Household income
- $56,411
- Rent vs Own
- Severe rent burden
- 1962.0
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 0.57)
- Race & ethnicity
- White 61% Hispanic / Latino 16% Black 16% Two or more races 11% Asian 2%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 4% Cuban 4%
- Common ancestry
- Romanian 2% Hispanic 2% Slovak 2%
- Foreign-born
- 13% · Canada, Jamaica
- Languages at home
- 83% English-only · Spanish 12% French/Haitian/Cajun 2% Other Indo-European 2%
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
- ▼ -5.59%
- Current HPI
- 309.8748
- Rent YoY
- ▼ -0.52%
- 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
+505.4% since first listed38 events — show timeline
- 2026-05-18 Price Changed $135,000 SCMLS
- 2026-05-11 Price Changed $140,000 SCMLS
- 2026-05-11 Relisted — SCMLS
- 2026-05-04 Contingent — SCMLS
- 2026-02-24 Price Changed $150,000 SCMLS
- 2025-12-16 Price Changed $180,000 SCMLS
- 2025-08-29 Listed $205,000 SCMLS
- 2025-08-21 Listing Removed — SCMLS
- 2025-02-21 Listed $208,000 SCMLS
- 2023-06-14 Sold (Public Records) $192,500 Public Records
- 2023-06-12 Sold (MLS) $192,500 Stellar MLS as Distributed by MLS Grid
- 2023-06-12 Sold (MLS) $192,500 SCMLS
- 2023-05-23 Pending — Stellar MLS as Distributed by MLS Grid
- 2023-05-19 Contingent — SCMLS
- 2023-04-20 Relisted — Stellar MLS as Distributed by MLS Grid
- 2023-04-19 Relisted — SCMLS
- 2023-04-03 Pending — Stellar MLS as Distributed by MLS Grid
- 2023-04-03 Contingent — SCMLS
- 2023-03-30 Listed $192,500 Stellar MLS as Distributed by MLS Grid
- 2023-03-28 Listed $192,500 SCMLS
- 2021-12-02 Sold (Public Records) $135,000 Public Records
- 2021-12-02 Listed $135,000 SCMLS
- 2021-12-02 Sold (MLS) $135,000 SCMLS
- 2021-12-01 Sold (MLS) $135,000 Stellar MLS as Distributed by MLS Grid
- 2021-11-16 Pending — Stellar MLS as Distributed by MLS Grid
- 2021-11-13 Listed $135,000 Stellar MLS as Distributed by MLS Grid
- 2020-07-15 Sold (Public Records) $100,000 Public Records
- 2020-07-15 Sold (MLS) $100,000 SCMLS
- 2020-06-23 Contingent — SCMLS
- 2020-05-07 Relisted — SCMLS
- 2020-05-01 Contingent — SCMLS
- 2020-04-06 Relisted — SCMLS
- 2020-03-09 Contingent — SCMLS
- 2020-02-25 Listed $105,000 SCMLS
- 2018-07-30 Sold (Public Records) $83,486 Public Records
- 1999-04-09 Sold (Public Records) $58,000 Public Records
- 1985-11-01 Sold (Public Records) $57,500 Public Records
- 1974-04-01 Sold (Public Records) $22,300 Public Records
Property tax history
+8.6%/yrLatest (2025): $1,974 · -8.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…