1602 University Ln, Cocoa, FL 32922

2 bd · 2 ba · 864 sqft · built 1986 · Cocoa · CONDOS·source listing ↗

$115,000

rent, three ways

OnePercent model (vv1)$1,300/mo

p10–p90 confidence band

HUD Fair Market Rent · 32922 · 2BR$1,290/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brevard

Flood risk indexRelatively High FEMA NRI

Median household income$44,469

Median area rent$1,121/mo

Median home value$217,400

the verdict

1.13%vs 0.8% target

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

$115,000

1.13% · rent $1,300

Intrinsic value · income approach

$180,770

36% 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.