92 N Harbor Dr, Vero Beach, FL 32960

2 bd · 2 ba · 900 sqft · built 1982 · Vero Beach · MOBILE·source listing ↗

$40,000

rent, three ways

OnePercent model (vv1)$1,591/mo

p10–p90 confidence band

HUD Fair Market Rent · 32960 · 2BR$1,490/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Indian River

Flood risk indexRelatively High FEMA NRI

Median household income$54,682

Median area rent$1,194/mo

Median home value$280,000

the verdict

3.98%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$40,000

3.98% · rent $1,591

Intrinsic value · income approach

$246,062

84% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.