FOR_SALEExcellent Deal8 days on market

1206 21ST Court

1206 21ST Court, Vero Beach, FL 32960, Vero Beach, FL 32960
$279,000
Zestimate®:$274,000

Listing Price

Property image 1
1206 21ST Court, Vero Beach, FL 32960
Loc: Vero Beach, FL
Days Listed
8
Tax Assessed
$175k
Zestimate®
$274k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$2,027/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

Vero Beach Elementary School

PK-5
0.2 mi away
7

Gifford Middle School

6-8
3.6 mi away
5

Vero Beach High School

9-12
0.4 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
7.45%
Total ROI
26.9%
Cash Flow
$321/mo
DSCR
1.23
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
2026-09-04Sold$276,000$259
2026-08-30Pending sale$279,000$262
2026-08-25Contingent$279,000$262
2026-08-23Listed for sale$279,000$262
2026-08-22Contingent$279,000$262
2026-08-17Listed for sale$279,000$262
2026-08-06Listing removed$288,000$271
2026-06-24Price change$288,000$271
2026-06-06Price change$298,000$280
2026-05-17Price change$315,000$296
2026-04-09Price change$325,000$305
2026-03-11Listed for sale$335,000$315
2025-03-21Sold$275,000$258
2025-02-10Contingent$275,000$258
2025-01-31Listed for sale$275,000$258

Tax History

YearProperty TaxTax Assessment
2025$848.53$65,556
2024$616.54$63,709
2023$590.65$61,853
2022$579.83$60,051
2021$570.56$58,302
2020$561.87$57,497
2019$561.87$56,204
2018$561.56$55,156
2017$548.3$54,021
2016$548.3$52,910
2015$539.07$52,550
2014$555.1$52,140
2013$0$51,370
2012$504$51,850
2011$542$56,500
2010$558$58,680
2009$523$57,140
2008$501$57,090
2007$543$100,260
2006$0$107,060
2005$0$68,540
2004$0$68,540
2003$0$59,640
2002$513.24$51,300
2001$501.73$50,360
2000$489.67$45,720
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,064
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: $279,000Rent Basis: Observed Comp Model ($2,027/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.45%

NOI: $15,214/yr

Cash-on-Cash Yield
-3.4%

On $64,170 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.4%

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)-$143/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$101/mo
Repairs & Maintenance (10% of rent)-$203/mo
Property Management (8% of rent)-$162/mo
Total Pure Operating Expenses-$759/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,027/mo
Less: Operating Expenses-$759/mo
Net Operating Income (NOI)+$1,268/mo
Less: Debt Service (30yr @ 6.75%)-$1,448/mo
Net Cash Flow
$-180/mo
$-2,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vero Beach.