CBS Duplex Property with Expansion
For Sale
$244,750
4576 30TH Avenue, Vero Beach, FL 32967
Residential Income, Vero Beach, FL
Property Size650 SF
Lot Size0.23 Acres
Price / SF$376.54
Days on Market54
Property Features for 4576 30TH Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning
RM-10
Bedrooms
2
Full bathrooms
2
Rooms
Bathroom 1, Bathroom 2, Bedroom 1, Bedroom 2
Patio and Porch features
Porch
Pets allowed
Yes, No
Subdivision
GARDEN OF EDEN SUB
Elementary school
Dodgertown
Middle school
Gifford
High school
Vero Beach
Standard status
Active
APN
323922000090004000110
Size
650 SF
Lot size
0.23 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
GARDEN OF EDEN SUB BLK D LOTS 11 & 12 PBI 4-36
Tax Annual Amount
2364
Legal Description
GARDEN OF EDEN SUB BLK D LOTS 11 & 12 PBI 4-36
Utilities
Sewer type
Public Sewer
Heating system
Central
Cooling system
Ceiling Fan(s), Central Air
Water source
Public
Building Details
Year built
2024
Floors in Building
1
Number of units
2
Flooring type
Tile
Building materials
CBS
Roof type
Metal
Listing Agency:
EXP Realty LLC
(888) 883-8509
Listed By:
Katie Holmes · License #3530743
(772) 913-4844
Added: Jul 14
Changed: Sep 4
Last Checked: Sep 5 at 7:06PM
MLS# B26053360
Copyright © 2026 BeachesMLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
Built in 2024, this CBS residential property includes two bedrooms and two bathrooms within a flexible floor plan. Tile flooring runs throughout, while central air, ceiling fans, impact-rated windows and doors, a metal roof, smooth stucco, and gutters provide a durable finish package. A porch and extended driveway add practical exterior features.
The property occupies a 0.23-acre double lot with a sizable backyard. Public water and public sewer serve the site, and RM-10 zoning is in place. The existing layout may support a future duplex conversion, subject to applicable approvals. The property is currently tenant-occupied.
The property occupies a 0.23-acre double lot with a sizable backyard. Public water and public sewer serve the site, and RM-10 zoning is in place. The existing layout may support a future duplex conversion, subject to applicable approvals. The property is currently tenant-occupied.
Key Highlights
- 2024‑built CBS property on a 0.23‑acre double lot
- Two‑bedroom, two‑bathroom layout with potential future duplex conversion
- RM‑10 zoning with public water and public sewer
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$7,505
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.07%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$150,100
$150.1K
Cap Rate 7%
$107,214
$107.2K
Cap Rate 9%
$83,389
$83.4K
Market Conditions
NOI Build-Up for 650 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$11.3K $17.40/SF
− Vacancy
−$588 −$0.90/SF
EGI
$10.7K $16.50/SF
− OpEx
−$3.2K −$4.95/SF
NOI
$7.5K $11.55/SF
Area
Indian River County, FL
Vacancy
5.20%
Lease Rate
$17.40 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$150,100
Cap Rate 7%
$107,214
Cap Rate 9%
$83,389
Alternative Uses
Best Use
Multifamily LT 5
$107.2K
$93.8K – $125.1K
NOI $7,505 @ 7.0% cap · market cap 3.07%
Second Best
Apartment 5plus
$99.0K
$86.6K – $115.5K
NOI $6,928 @ 7.0% cap · market cap 2.83%
Theoretical Best
Specialty Retail
$142.5K
$124.7K – $166.3K
NOI $9,978 @ 7.0% cap · market cap 4.08%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
365
Businesses Nearby
Explore this area
Business Placement
Demographics for 32967, FL
25,785
Population
12,358
Households
2.1
Avg Household Size
50
Median Age
35%
College-Educated
91%
High-School Grad
40.0 sq mi
ZIP Area
645
Density / Sq Mi
$73,875
Median Household Income
$38,156
Median Earnings
$1,425
Median Rent
$394,800
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - 2024 construction offers a flexible layout, durable finishes, and public water and sewer service.
Where is this duplex located?
The property is located at 4576 30TH Avenue Vero Beach, FL.
What is the asking price?
The asking price for this property is $244,750.
What are key features of this property?
This property features: 2024‑built CBS property on a 0.23‑acre double lot; Two‑bedroom, two‑bathroom layout with potential future duplex conversion; RM‑10 zoning with public water and public sewer
