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% |
Investment property for sale in Vero Beach at 10087 W Villa Cir, Vero Beach, FL, 32966 listed at $305,000 pairs $4,294/mo rent with a $1,493/mo payment to leave $1,935/mo cash flow. Total monthly income runs $4,294/mo, and annual cash flow reaches $23,217/yr on $101,108 cash to close. Return on cash invested measures 42.87% in year one, and rental yield registers 16.89% at a $305,000 basis. Equity gained on principal adds $1,968/yr, and annual property appreciation at 5% supports $84,266 by year five. Five-year ROI tracks 228% and total cumulative return in cash totals $230,530. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,294/mo property income relative to a $1,493/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
2,928 sqft lot
$N/A/sqft
$271 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 |
|---|---|---|
| 2024-08-25 | Price change | $305,000 |
| 2024-04-20 | Price change | $315,000 |
| 2024-02-24 | Listed for sale | $319,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3484.13 | 89.62% | $277,265 | 75.17% |
| 2022-08-30 | $1837.40 | 1.02% | $158,280 | 3.00% |
| 2021-08-30 | $1818.77 | -0.53% | $153,670 | 0.29% |
Listed by: Michael Kanehl • EXP Realty, LLC
Mls Name: Realtor Association of Indian River County
Mls Provider:
Mls ID: #280822
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.
