OFF_MARKETRisky Deal4 days on market
5 Cache Cay Drive
5 Cache Cay Drive, Vero Beach, FL 32963, Vero Beach, FL 32963
5 Cache Cay Drive, Vero Beach, FL 32963
Loc: Vero Beach, FL
Days Listed
4
Tax Assessed
$1418k
Zestimate®
$1530k
Market Rate
Lot Size
0.51 acres
Rent Estimate
$6,463/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.
7
Beachland Elementary School
PK-5
0.7 mi away
7
Gifford Middle School
6-8
3.1 mi away
5
Vero Beach High School
9-12
3.5 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
3.33%
Total ROI
6.3%
Cash Flow
$-3,532/mo
DSCR
0.55
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-29 | Sold | $1,530,000 | $589 |
| 2026-06-24 | Contingent | $1,550,000 | $596 |
| 2026-05-16 | Listed for sale | $1,550,000 | $596 |
| 2026-05-15 | Listing removed | $8,500 | $3 |
| 2026-04-09 | Price change | $8,500 | $3 |
| 2026-04-04 | Listed for rent | $10,000 | $4 |
| 2026-03-30 | Listing removed | $6,750 | $3 |
| 2026-03-20 | Price change | $6,750 | $3 |
| 2026-02-27 | Listed for rent | $6,950 | $3 |
| 2024-04-09 | Listing removed | $0 | – |
| 2024-03-14 | Listing removed | $0 | – |
| 2024-03-02 | Price change | $1,449,999 | $558 |
| 2024-01-30 | Listed for sale | $1,499,999 | $577 |
| 2024-01-24 | Listed for rent | $7,000 | $3 |
| 2024-01-22 | Listing removed | $0 | – |
| 2024-01-13 | Price change | $7,000 | $3 |
| 2024-01-01 | Listed for rent | $7,500 | $3 |
| 2023-10-30 | Sold | $975,000 | $375 |
| 2023-08-21 | Pending sale | $1,100,000 | $423 |
| 2023-08-20 | Listed for sale | $1,100,000 | $423 |
| 2023-08-14 | Contingent | $1,100,000 | $423 |
| 2023-08-01 | Price change | $1,100,000 | $423 |
| 2023-07-17 | Price change | $1,195,000 | $460 |
| 2023-07-03 | Price change | $1,295,000 | $498 |
| 2023-06-14 | Price change | $1,325,000 | $510 |
| 2023-04-18 | Price change | $1,400,000 | $539 |
| 2022-12-16 | Listed for sale | $1,600,000 | $616 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $22,783.14 | $1,418,160 |
| 2024 | $21,747.03 | $1,410,943 |
| 2023 | $9,297.95 | $652,640 |
| 2022 | $9,384.86 | $633,631 |
| 2021 | $9,262.43 | $615,176 |
| 2020 | $9,245.34 | $606,682 |
| 2019 | $9,245.34 | $593,042 |
| 2018 | $9,272.23 | $581,985 |
| 2017 | $9,189.43 | $570,014 |
| 2016 | $9,189.43 | $558,290 |
| 2015 | $9,083.41 | $554,410 |
| 2014 | $9,308.49 | $550,010 |
| 2013 | $0 | $541,890 |
| 2012 | $8,709 | $543,540 |
| 2011 | $8,430 | $527,710 |
| 2010 | $8,958 | $559,910 |
| 2009 | $9,199 | $597,100 |
| 2008 | $9,782 | $661,850 |
| 2007 | $10,720 | $645,860 |
| 2006 | $0 | $771,080 |
| 2005 | $0 | $364,230 |
| 2004 | $0 | $364,230 |
| 2003 | $0 | $388,090 |
| 2002 | $6,572.11 | $340,640 |
| 2001 | $6,495.55 | $332,560 |
| 2000 | $6,001.65 | $296,460 |
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: $1,550,000Rent Basis: Observed Comp Model ($6,463/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $775/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.36%
NOI: $36,520/yr
Cash-on-Cash Yield
-16.8%
On $356,500 invested
DSCR Ratio
0.38x
Negative debt coverage
5-Yr Leveraged ROI
+10.1%
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)-$1,158/mo
Homeowner / Hazard Insurance-$775/mo
Vacancy Reserve (5% of rent)-$323/mo
Repairs & Maintenance (10% of rent)-$646/mo
Property Management (8% of rent)-$517/mo
Total Pure Operating Expenses-$3,420/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,463/mo
Less: Operating Expenses-$3,420/mo
Net Operating Income (NOI)+$3,043/mo
Less: Debt Service (30yr @ 6.75%)-$8,043/mo
Net Cash Flow
$-4,999/mo
$-59,991/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Vero Beach.