Log In/Sign Up
Your email has been sent.
Jasmine Cove 825 E University Blvd 42 Unit Apartment Building $5,750,000 ($136,905/Unit) 7.87% Cap Rate Melbourne, FL 32901



Executive Summary
42 Unit, townhome property located in Melbourne, FL (Space Coast). Renovations: The property has undergone significant upgrades including but not limited to 60% of the units having been fully renovated, 60% of the units having been completely repiped, all electrical wiring and panels replaced, all windows and doors replaced and 85% of the HVACs replaced in the last five years. Unit Mix: Attractive unit mix of all two-bedroom townhome units with 900 square feet. Proven Upside: Renovated units at Jasmine are commanding a $150 unit premium with a defendable pathway to an additional $145 increase within the next two years. Property Location: Jasmine is situated just minutes from multiple primary, secondary, and higher education schools including the Florida Institute of Technology which is just one mile away. Entertainment and Employment: Jasmine is located within a short drive to multiple malls, shopping centers, hospitals, golf courses and Melbourne Orlando International Airport. Explosive Growth: Brevard County has the highest growth rate amongst 100 midsized communities across the country measured by GDP (Kenan Institute of Private Enterprise). Diverse Job Sectors: Brevard County has significant job diversification across multiple sectors, insulating the economy from any downturn of a particular sector. Space Race 2.0: Looking ahead, SpaceX seeks FAA approval to boost annual Falcon rocket launches to 120 launches a year with the company bringing the mighty Starship to the Space Coast, generating at least $1.8 billion in estimated capital investment and 600 new full-time jobs by 2030. Tech & High-Tech Job Growth: High-tech industries (aerospace, defense, manufacturing and software) have seen 41.6% employment growth over a five-year span, ranking among the fastest in the U.S. in the past decade (Space Coast Daily)
Financial Summary (Pro Forma - 2027) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2027) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $5,750,000 | Building Class | C |
| Price Per Unit | $136,905 | Lot Size | 2.08 AC |
| Sale Type | Investment | Building Size | 37,800 SF |
| Cap Rate | 7.87% | Average Occupancy | 93% |
| No. Units | 42 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 2.28/1,000 SF |
| Apartment Style | Townhome | Opportunity Zone |
Yes
|
| Zoning | R2 - Opprotunity Zone | ||
| Price | $5,750,000 |
| Price Per Unit | $136,905 |
| Sale Type | Investment |
| Cap Rate | 7.87% |
| No. Units | 42 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 2.08 AC |
| Building Size | 37,800 SF |
| Average Occupancy | 93% |
| No. Stories | 2 |
| Year Built | 1964 |
| Parking Ratio | 2.28/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R2 - Opprotunity Zone |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Oven
- Tub/Shower
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Pet Play Area
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 42 | - | 900 |
1 1
Property Taxes
| Parcel Number | 28-37-10-79-00001.0-0000.00 | Improvements Assessment | $0 (2025) |
| Land Assessment | $0 (2025) | Total Assessment | $3,786,980 (2025) |
Property Taxes
Parcel Number
28-37-10-79-00001.0-0000.00
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$3,786,980 (2025)
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Jasmine Cove | 825 E University Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
