OFF_MARKETExcellent Deal4 days on market

310 Cherokee Trl

310 Cherokee Trl, Pensacola, FL 32506, Pensacola, FL 32506
$259,900
Zestimate®:$259,500

Listing Price

Property image 1
310 Cherokee Trl, Pensacola, FL 32506
Loc: Pensacola, FL
Days Listed
4
Tax Assessed
$143k
Zestimate®
$260k
Market Rate
Lot Size
0.40 acres
Rent Estimate
$1,995/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.

3

Sherwood Elementary School

PK-5
0.2 mi away
2

Bellview Middle School

6-8
2.2 mi away
3

Escambia High School

9-12
1 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
7.52%
Total ROI
27.2%
Cash Flow
$314/mo
DSCR
1.24
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
2026-05-05Sold$259,000$175
2026-05-05Pending sale$259,900$176
2026-03-29Contingent$259,900$176
2026-03-17Listed for sale$259,900$176
2026-02-28Listing removed$254,999$172
2026-02-23Price change$254,999$172
2026-02-15Price change$262,900$178
2025-12-02Price change$269,999$183
2025-10-14Price change$274,999$186
2025-09-27Price change$279,999$189
2025-09-16Price change$284,999$193
2025-09-15Listed for sale$285,000$193
2025-04-02Sold$125,000$85
2025-03-29Contingent$125,000$85
2025-02-19Listed for sale$125,000$85
2024-12-26Sold$112,400$76
2024-12-19Listed for sale$135,000$91
2024-12-18Contingent$135,000$91
2024-12-09Listed for sale$135,000$91
2024-03-12Listing removed$0
2024-02-07Listed for sale$155,000$105
2007-06-28Sold$142,500$96

Tax History

YearProperty TaxTax Assessment
2024$778.5$143,454
2023$763.41$138,322
2022$738.19$108,526
2021$724.56$94,571
2020$709.59$86,180
2019$691.52$82,255
2018$691.52$75,444
2017$686.08$73,893
2016$688.62$72,571
2015$687.5$72,067
2014$687.5$78,268
2013$0$77,112
2012$0$77,112
2011$0$81,038
2010$0$82,446
2009$0$80,279
2008$0$80,199
2007$0$53,620
2006$0$52,320
2005$0$50,800
2004$0$49,320
2003$0$48,400
2002$0$47,270
2001$0$46,530
2000$0$45,170
1999$0$43,980
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,479
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: $259,900Rent Basis: Observed Comp Model ($1,995/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.86%

NOI: $15,228/yr

Cash-on-Cash Yield
-1.6%

On $59,777 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+86.2%

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)-$117/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$726/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,995/mo
Less: Operating Expenses-$726/mo
Net Operating Income (NOI)+$1,269/mo
Less: Debt Service (30yr @ 6.75%)-$1,349/mo
Net Cash Flow
$-80/mo
$-955/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.