OFF_MARKETRisky Deal8 days on market

10 N Jamaica St

10 N Jamaica St, Perdido Key, FL 32507, Perdido Key, FL 32507
$209,900
Zestimate®:$205,400

Listing Price

Property image 1
10 N Jamaica St, Perdido Key, FL 32507
Loc: Perdido Key, FL
Days Listed
8
Tax Assessed
$151k
Zestimate®
$205k
Market Rate
Lot Size
6,395 sqft
Rent Estimate
$1,637/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.

2

Navy Point Elementary School

PK-5
0.5 mi away
5

Jim C. Bailey Middle School

6-8
7.9 mi away
3

Escambia High School

9-12
2.9 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
5.64%
Total ROI
81.5%
Cash Flow
$-102/mo
DSCR
0.91
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
2026-04-16Sold$205,000$174
2026-03-08Pending sale$209,900$179
2026-03-08Contingent$209,900$179
2026-02-21Listed for sale$209,900$179
2026-02-09Listing removed$209,900$179
2026-02-07Listed for sale$209,900$179
2025-07-10Listing removed$209,900$179
2025-06-02Listed for sale$209,900$179
2025-04-03Listing removed$195,900$167
2025-03-24Listed for sale$195,900$167
2024-07-31Listing removed$0
2024-06-27Price change$219,500$187
2024-06-14Price change$220,000$187
2024-05-23Price change$225,000$191
2024-05-06Listed for sale$234,900$200
2023-10-13Listing removed$0
2022-08-19Sold$200,000$170
2022-06-25Price change$215,000$183
2022-06-18Listed for sale$225,000$191
2021-10-14Sold$165,000$140
2021-06-10Listed for sale$159,900$136
2020-08-31Sold$45,000$38

Tax History

YearProperty TaxTax Assessment
2024$1,532.63$150,900
2023$1,515.24$145,089
2022$1,798.23$124,869
2021$529.64$29,198
2020$821.78$51,136
2019$820.86$50,635
2018$820.86$47,276
2017$788.1$44,171
2016$758.17$43,136
2015$753.96$41,410
2014$753.96$41,253
2013$0$38,377
2012$0$38,377
2011$0$39,760
2010$0$41,144
2009$0$44,137
2008$0$45,863
2007$0$48,160
2006$0$50,700
2005$0$41,510
2004$0$26,520
2003$0$24,080
2002$0$23,180
2001$0$23,180
2000$0$21,770
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,175
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: $209,900Rent Basis: Observed Comp Model ($1,637/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.64%

NOI: $11,847/yr

Cash-on-Cash Yield
-2.5%

On $48,277 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+81.5%

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)-$123/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$82/mo
Repairs & Maintenance (10% of rent)-$164/mo
Property Management (8% of rent)-$131/mo
Total Pure Operating Expenses-$650/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,637/mo
Less: Operating Expenses-$650/mo
Net Operating Income (NOI)+$987/mo
Less: Debt Service (30yr @ 6.75%)-$1,089/mo
Net Cash Flow
$-102/mo
$-1,222/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Perdido Key.