OFF_MARKETRisky Deal2 days on market

1045 Magnolia Ln

1045 Magnolia Ln, Gulf Breeze, FL 32563, Gulf Breeze, FL 32563
$775,000
Zestimate®:$732,100

Listing Price

Property image 1
1045 Magnolia Ln, Gulf Breeze, FL 32563
Loc: Gulf Breeze, FL
Days Listed
2
Tax Assessed
$609k
Zestimate®
$732k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$2,606/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.

9

Oriole Beach Elementary School

PK-5
0.7 mi away
8

Gulf Breeze Middle School

6-8
5 mi away
7

Gulf Breeze High School

9-12
5 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
1.74%
Total ROI
-3.4%
Cash Flow
$-2,900/mo
DSCR
0.28
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
2026-04-23Sold$725,000$424
2026-03-28Pending sale$775,000$454
2026-03-20Contingent$775,000$454
2026-02-27Listed for sale$775,000$454
2025-03-31Listing removed$796,500$466
2024-10-02Listed for sale$796,500$466
2024-05-01Listing removed$0
2023-11-23Price change$825,000$483
2023-11-16Price change$849,000$497
2023-09-01Listed for sale$856,000$501
2023-04-24Listing removed$0
2021-04-23Sold$600,000$351
2021-03-22Pending sale$599,900$351
2021-03-16Price change$549,999$322
2021-03-12Listed for sale$599,900$351
2016-01-29Sold$75,000$44
2015-09-08Price change$89,900$53
2015-07-23Price change$99,500$58
2015-06-03Price change$109,000$64
2015-05-15Listed for sale$120,000$70
2013-01-11Sold$55,000$32
2010-01-02Listing removed$349,900$205
2009-10-10Listed for sale$349,900$205
2009-03-23Listing removed$349,900$205
2008-12-05Listed for sale$349,900$205

Tax History

YearProperty TaxTax Assessment
2025$7,504.13$608,600
2024$7,341.33$595,085
2023$7,706.86$545,486
2022$7,023.46$495,896
2021$3,873.88$308,581
2020$3,807.47$304,321
2019$3,368.3$273,041
2018$3,368.3$267,950
2017$875.46$59,500
2016$875.46$85,000
2015$1,259.86$97,750
2014$1,474.57$102,000
2013$0$82,849
2012$0$82,849
2011$0$82,849
2008$0$138,082
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,708
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: $775,000Rent Basis: Observed Comp Model ($2,606/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $388/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.74%

NOI: $13,459/yr

Cash-on-Cash Yield
-19.5%

On $178,250 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.4%

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)-$497/mo
Homeowner / Hazard Insurance-$388/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$261/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$1,484/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,606/mo
Less: Operating Expenses-$1,484/mo
Net Operating Income (NOI)+$1,122/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-2,900/mo
$-34,797/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Gulf Breeze.

1045 Magnolia Ln | Gulf Breeze, FL | Haven AI Analysis | Haven by ScoutHavens