OFF_MARKETRisky Deal11 days on market
3243 Constellation Dr
3243 Constellation Dr, Melbourne, FL 32940, Melbourne, FL 32940
3243 Constellation Dr, Melbourne, FL 32940
Loc: Melbourne, FL
Days Listed
11
Tax Assessed
$399k
Zestimate®
$560k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$2,898/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.36%
Total ROI
11.5%
Cash Flow
$-823/mo
DSCR
0.72
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $579,900Rent Basis: Observed Comp Model ($2,898/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $290/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.34%
NOI: $19,389/yr
Cash-on-Cash Yield
-12.5%
On $133,377 invested
DSCR Ratio
0.54x
Negative debt coverage
5-Yr Leveraged ROI
+31.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$326/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$145/mo
Repairs & Maintenance (10% of rent)-$290/mo
Property Management (8% of rent)-$232/mo
Total Pure Operating Expenses-$1,282/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,898/mo
Less: Operating Expenses-$1,282/mo
Net Operating Income (NOI)+$1,616/mo
Less: Debt Service (30yr @ 6.75%)-$3,009/mo
Net Cash Flow
$-1,393/mo
$-16,719/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Melbourne.