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 10095 W Villa Cir UNIT 10095, Vero Beach, FL, 32966 generates $2,768/mo in rent and, after a $1,542/mo payment, leaves $374/mo in cash flow. Total monthly income is $2,768/mo, and annual cash flow is $4,492/yr on $104,423 invested. Return on cash invested sits at 24.21% in year one, and rental yield is 10.54% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 127.78% and total cumulative return in cash sums $133,433. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,768/mo property income rather than buyer’s personal income.
Townhouse
Built in 2019
N/A lot
$N/A/sqft
$303 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 |
|---|---|---|
| 2025-05-04 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Derek Cranmer • Keller Williams Realty of VB
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10501756
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2025 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
