OFF_MARKETExcellent Deal3 days on market

1360 N 10th Ave

1360 N 10th Ave, Pensacola, FL 32503, Pensacola, FL 32503
$799,000
Zestimate®:$800,600$1,600 Under Market

Listing Price

Property image 1
1360 N 10th Ave, Pensacola, FL 32503
Loc: Pensacola, FL
Days Listed
3
Tax Assessed
$505k
Zestimate®
$801k
0% Under Valued
Lot Size
5,489 sqft
Rent Estimate
$3,924/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.

1

O. J. Semmes Elementary School

PK-5
1.5 mi away
4

J. H. Workman Middle School

6-8
4 mi away
4

Pensacola High School

9-12
1.2 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
7.73%
Total ROI
28.3%
Cash Flow
$1,107/mo
DSCR
1.27
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
2026-05-01Sold$799,000$371
2026-04-22Pending sale$799,000$371
2026-03-12Contingent$799,000$371
2026-03-05Listed for sale$799,000$371
2024-05-08Sold$726,500$337
2024-04-04Contingent$669,900$311
2024-03-30Listed for sale$669,900$311
2020-12-08Sold$515,000$239
2020-11-09Price change$515,000$239
2020-11-05Price change$499,900$232
2020-10-14Price change$529,900$246
2020-09-03Listed for sale$539,900$250
2016-09-18Sold$399,000$185
2016-06-13Price change$399,000$185
2016-05-26Price change$409,000$190
2016-05-11Listed for sale$429,000$199

Tax History

YearProperty TaxTax Assessment
2024$5,120.23$505,476
2023$5,015.27$478,130
2022$4,890.46$435,975
2021$4,854.66$332,467
2020$3,602.27$275,677
2019$3,531.98$262,095
2018$3,531.98$236,315
2017$3,513.94$231,455
2016$3,491.74$50,301
2015$914.36$22,176
2014$914.36$12,298
2013$0$12,298
2012$0$12,503
2011$0$12,517
2010$0$27,702
2009$0$27,702
2008$0$27,702
2007$0$27,680
2006$0$29,150
2005$0$22,730
2004$0$19,520
2003$0$19,530
2002$0$13,090
2001$0$13,090
2000$0$13,090
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,156
Built
2018
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: $799,000Rent Basis: Observed Comp Model ($3,924/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.32%

NOI: $26,504/yr

Cash-on-Cash Yield
-12.6%

On $183,770 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.9%

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)-$413/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$196/mo
Repairs & Maintenance (10% of rent)-$392/mo
Property Management (8% of rent)-$314/mo
Total Pure Operating Expenses-$1,715/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,924/mo
Less: Operating Expenses-$1,715/mo
Net Operating Income (NOI)+$2,209/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,937/mo
$-23,246/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.