OFF_MARKETRisky Deal8 days on market

4713 Huron Dr

4713 Huron Dr, Pensacola, FL 32507, Pensacola, FL 32507
$295,000
Zestimate®:$295,600$600 Under Market

Listing Price

Property image 1
4713 Huron Dr, Pensacola, FL 32507
Loc: Pensacola, FL
Days Listed
8
Tax Assessed
$190k
Zestimate®
$296k
0% Under Valued
Lot Size
3,389 sqft
Rent Estimate
$1,570/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

Hellen Caro Elementary School

PK-5
1.4 mi away
5

Jim C. Bailey Middle School

6-8
1.6 mi away
3

Escambia High School

9-12
10 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
3.68%
Total ROI
38.8%
Cash Flow
$-627/mo
DSCR
0.59
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
2026-04-24Sold$295,000$176
2026-03-26Contingent$295,000$176
2026-02-17Listed for sale$295,000$176
2025-03-18Sold$273,000$163
2025-02-27Pending sale$285,000$170
2025-02-12Listed for sale$285,000$170
2022-06-24Sold$225,000$134
2022-05-07Listed for sale$229,000$136
2022-04-29Listing removed$0
2022-04-25Listed for sale$229,000$136

Tax History

YearProperty TaxTax Assessment
2024$2,619.94$189,920
2023$2,737.27$194,056
2022$2,071.53$160,926
2021$1,678.9$109,713
2020$1,571.91$103,690
2019$1,506.01$98,011
2018$1,506.01$60,813
2017$387.06$59,563
2016$390.27$58,338
2015$387.33$57,933
2014$387.33$57,474
2013$0$56,625
2012$0$56,900
2011$0$62,936
2010$0$62,006
2009$0$60,376
2008$0$60,316
2007$0$58,560
2006$0$47,330
2005$0$41,790
2004$0$53,860
2003$0$52,860
2002$0$51,620
2001$0$50,810
2000$0$49,330
1999$0$48,030
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,678
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: $295,000Rent Basis: Observed Comp Model ($1,570/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.68%

NOI: $10,846/yr

Cash-on-Cash Yield
-11.1%

On $67,850 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.8%

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)-$155/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$79/mo
Repairs & Maintenance (10% of rent)-$157/mo
Property Management (8% of rent)-$126/mo
Total Pure Operating Expenses-$666/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,570/mo
Less: Operating Expenses-$666/mo
Net Operating Income (NOI)+$904/mo
Less: Debt Service (30yr @ 6.75%)-$1,531/mo
Net Cash Flow
$-627/mo
$-7,523/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.