OFF_MARKETExcellent Deal29 days on market

4030 Landfall Dr

4030 Landfall Dr, Perdido Key, FL 32507, Perdido Key, FL 32507
$575,000
Zestimate®:$486,300

Listing Price

Property image 1
4030 Landfall Dr, Perdido Key, FL 32507
Loc: Perdido Key, FL
Days Listed
29
Tax Assessed
$410k
Zestimate®
$486k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$2,856/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

Pleasant Grove Elementary School

PK-5
1.9 mi away
5

Jim C. Bailey Middle School

6-8
3.2 mi away
3

Escambia High School

9-12
7.5 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
7.58%
Total ROI
27.5%
Cash Flow
$722/mo
DSCR
1.25
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
2026-09-02Sold$500,000$219
2026-09-02Pending sale$500,000$219
2026-08-13Contingent$500,000$219
2026-08-10Price change$500,000$219
2026-07-24Listed for sale$549,900$241
2026-07-18Contingent$549,900$241
2026-07-14Price change$549,900$241
2026-06-16Listed for sale$575,000$252
2026-04-16Contingent$575,000$252
2026-03-25Price change$575,000$252
2026-03-07Listed for sale$640,000$280

Tax History

YearProperty TaxTax Assessment
2024$3,223.33$410,235
2023$3,198.65$387,139
2022$3,125.22$355,204
2021$2,687.85$273,344
2020$2,898.7$283,453
2019$2,849.09$270,565
2018$2,849.09$232,869
2017$2,847.15$228,080
2016$2,842.42$223,389
2015$2,824.05$221,837
2014$2,824.05$220,077
2013$0$216,825
2012$0$213,201
2011$0$210,113
2010$0$207,008
2009$0$201,566
2008$0$201,365
2007$0$195,500
2006$0$190,740
2005$0$185,190
2004$0$179,800
2003$0$176,450
2002$0$172,310
2001$0$169,600
2000$0$164,660
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,285
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: $575,000Rent Basis: Observed Comp Model ($2,856/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $288/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.29%

NOI: $18,913/yr

Cash-on-Cash Yield
-12.8%

On $132,250 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.3%

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)-$335/mo
Homeowner / Hazard Insurance-$288/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,280/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,856/mo
Less: Operating Expenses-$1,280/mo
Net Operating Income (NOI)+$1,576/mo
Less: Debt Service (30yr @ 6.75%)-$2,984/mo
Net Cash Flow
$-1,407/mo
$-16,889/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Perdido Key.