OFF_MARKETRisky Deal8 days on market

5897 Somerset Dr

5897 Somerset Dr, Pensacola, FL 32526, Pensacola, FL 32526
$275,000
Zestimate®:$273,000

Listing Price

Property image 1
5897 Somerset Dr, Pensacola, FL 32526
Loc: Pensacola, FL
Days Listed
8
Tax Assessed
$188k
Zestimate®
$273k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$1,796/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

Longleaf Elementary School

PK-5
2 mi away
2

Bellview Middle School

6-8
1.6 mi away
2

Pine Forest High School

9-12
1.7 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
4.71%
Total ROI
61.3%
Cash Flow
$-347/mo
DSCR
0.76
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
2026-05-26Sold$272,500$166
2026-04-25Contingent$275,000$167
2026-04-21Listed for sale$275,000$167
2026-04-14Pending sale$275,000$167
2026-04-09Contingent$275,000$167
2026-04-06Listed for sale$275,000$167
2026-03-30Contingent$275,000$167
2026-03-17Listed for sale$275,000$167
2025-08-02Listing removed$295,000$179
2025-05-01Listed for sale$295,000$179
2024-06-15Listing removed$0
2024-03-14Listed for sale$329,900$200
2022-11-01Listing removed$0
2022-10-29Price change$2,200$1
2022-09-28Price change$2,100$1
2022-09-17Price change$2,200$1
2022-07-30Listed for rent$2,400$1
2020-10-29Sold$150,100$91
2007-09-24Sold$146,000$89

Tax History

YearProperty TaxTax Assessment
2024$2,552.77$187,685
2023$2,315.35$181,428
2022$2,112.7$160,121
2021$1,896.45$127,907
2020$1,657.76$112,517
2019$903.44$107,458
2018$903.44$93,865
2017$898.41$91,935
2016$891.9$90,045
2015$880.82$89,420
2014$880.82$85,377
2013$0$84,033
2012$0$84,033
2011$0$88,063
2010$0$91,269
2009$0$95,426
2008$0$99,726
2007$0$103,710
2006$0$109,180
2005$0$65,210
2004$0$63,310
2003$0$62,130
2002$0$60,670
2001$0$59,710
2000$0$57,970
1999$0$56,450
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,646
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: $275,000Rent Basis: Observed Comp Model ($1,796/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.71%

NOI: $12,956/yr

Cash-on-Cash Yield
-6.6%

On $63,250 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.3%

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)-$153/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$180/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$716/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,796/mo
Less: Operating Expenses-$716/mo
Net Operating Income (NOI)+$1,080/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-347/mo
$-4,167/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.

5897 Somerset Dr | Pensacola, FL | Haven AI Analysis | Haven by ScoutHavens