Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Vero Beach at 10074 W Villa Cir, Vero Beach, FL, 32966 priced at $359,500 pairs $3,000/mo rent with $232/mo cash flow after a $1,760/mo payment. Total monthly income equals $3,000/mo, and annual cash flow comes to $2,785/yr on $119,174 invested. Return on cash invested is 22.25% in year one, and rental yield stands at 10.01% on a $359,500 basis. Equity gained on principal adds $2,320/yr, and 5% annual appreciation accumulates to $99,323 by year five. Five-year ROI measures 117.39% and total cumulative return in cash reaches $139,904. For financing, Ziffy Mortgage’s DSCR program evaluates $3,000/mo property income against a $1,760/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
3,920 sqft lot
$N/A/sqft
$282 monthly HOA
Neighborhood data shown for ZIP Code: 32966, Vero Beach, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,226 (100%) |
| Owner Occupied HU | 8,550 (64.6%) |
| Renter Occupied HU | 2,846 (21.5%) |
| Vacant Housing Units | 1,830 (13.8%) |
| Median Home Value | $357,762 |
| Average Home Value | $357,344 |
Residential
12,426
Single Family
8,196
Multi-Family
4,230
Businesses
484
Date | Event | Price |
|---|---|---|
| 2024-05-20 | Price change | $359,500 |
| 2024-04-13 | Listed for sale | $342,900 |
| 2023-12-04 | Sold | $329,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4396.09 | 42.70% | $303,387 | 23.81% |
| 2022-08-30 | $3080.59 | 21.78% | $245,041 | 50.00% |
| 2021-08-30 | $2529.70 | 5.89% | $163,359 | 7.45% |
Listed by: John W Roberts III • Dale Sorensen Real Estate Inc.
Mls Name: Realtor Association of Indian River County
Mls Provider:
Mls ID: #277277
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
