OFF_MARKETGood Deal65 days on market

757 Donau Ave NW

757 Donau Ave NW, Palm Bay, FL 32907, Palm Bay, FL 32907
$584,900
Zestimate®:$562,800

Listing Price

Property image 1
757 Donau Ave NW, Palm Bay, FL 32907
Loc: Palm Bay, FL
Days Listed
65
Tax Assessed
$552k
Zestimate®
$563k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,262/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

Nearby Schools

Educational options and performance ratings in the area.

6

Lockmar Elementary School

PK-6
2.2 mi away
5

Central Middle School

7-8
3.6 mi away
4

Heritage High School

9-12
3.2 mi away

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
7.24%
Total ROI
25.9%
Cash Flow
$570/mo
DSCR
1.19
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-12Sold$565,000$164
2026-05-16Pending sale$584,900$170
2026-04-11Listed for sale$584,900$170
2026-04-07Contingent$599,900$174
2026-03-27Price change$599,900$174
2026-03-09Listed for sale$615,000$179
2024-10-18Sold$540,000$157
2024-09-16Pending sale$550,000$160
2024-08-14Price change$550,000$160
2024-06-14Listed for sale$575,000$167
2024-05-26Listing removed$0
2024-04-16Price change$590,000$171
2024-03-25Listed for sale$600,000$174
2023-12-20Listing removed$0
2023-12-05Listed for sale$575,000$167
2021-02-19Sold$240,500$70
2018-03-27Sold$14,500$4
2016-09-02Sold$12,000$3
2016-02-10Sold$7,000$2

Tax History

YearProperty TaxTax Assessment
2025$9,307.5$551,500
2024$10,018.19$583,420
2023$9,470.44$566,440
2022$8,391.22$473,860
2021$7,935.87$397,250
2020$262.51$12,000
2019$320.23$11,000
2018$320.23$8,800
2017$256.86$1,700
2016$247.5$6,000
2015$150.89$4,000
2014$108.28$4,000
2013$0$4,000
2012$108.43$4,500
2011$122.96$5,100
2010$129.24$6,000
2009$171.47$8,500
2008$413.29$22,000
2007$577.85$32,000
2005$400.82$20,000
2004$286.08$13,000
2003$150.93$6,500
2002$128.28$5,500
2001$127.54$5,500
2000$125.03$5,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,442
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: $584,900Rent Basis: Observed Comp Model ($3,262/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $292/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.63%

NOI: $21,232/yr

Cash-on-Cash Yield
-11.3%

On $134,527 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$450/mo
Homeowner / Hazard Insurance-$292/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,493/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,262/mo
Less: Operating Expenses-$1,493/mo
Net Operating Income (NOI)+$1,769/mo
Less: Debt Service (30yr @ 6.75%)-$3,035/mo
Net Cash Flow
$-1,266/mo
$-15,187/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palm Bay.