OFF_MARKETNeutral Deal4 days on market
3520 Menendez Dr
3520 Menendez Dr, Pensacola, FL 32503, Pensacola, FL 32503
3520 Menendez Dr, Pensacola, FL 32503
Loc: Pensacola, FL
Days Listed
4
Tax Assessed
$1270k
Lot Size
0.63 acres
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
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
6.29%
Total ROI
95.7%
Cash Flow
$140/mo
DSCR
1.01
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $2,499,000Rent Basis: Modeled Estimate ($19,992/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,250/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.29%
NOI: $157,282/yr
Cash-on-Cash Yield
0.3%
On $574,770 invested
DSCR Ratio
1.01x
Tight qualification
5-Yr Leveraged ROI
+95.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$1,037/mo
Homeowner / Hazard Insurance-$1,250/mo
Vacancy Reserve (5% of rent)-$1,000/mo
Repairs & Maintenance (10% of rent)-$1,999/mo
Property Management (8% of rent)-$1,599/mo
Total Pure Operating Expenses-$6,885/mo
Net Investor Cash Flow
Gross Scheduled Rent+$19,992/mo
Less: Operating Expenses-$6,885/mo
Net Operating Income (NOI)+$13,107/mo
Less: Debt Service (30yr @ 6.75%)-$12,967/mo
Net Cash Flow
$140/mo
$1,680/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Pensacola.