OFF_MARKETRisky Deal7 days on market

4010 Whitetail Ln

4010 Whitetail Ln, Pensacola, FL 32526, Pensacola, FL 32526
$375,000
Zestimate®:$370,800

Listing Price

Property image 1
4010 Whitetail Ln, Pensacola, FL 32526
Loc: Pensacola, FL
Days Listed
7
Tax Assessed
$314k
Zestimate®
$371k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$2,760/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.

9

KINGSFIELD ELEMENTARY SCHOOL

PK-5
3.6 mi away
5

Beulah Middle School

6-8
1.5 mi away
5

J. M. Tate Senior High School

9-12
5.8 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
5.38%
Total ROI
75.8%
Cash Flow
$-265/mo
DSCR
0.86
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
2026-06-24Sold$370,000$145
2026-06-17Pending sale$375,000$147
2026-05-25Contingent$375,000$147
2026-03-27Listed for sale$375,000$147
2022-06-21Sold$398,440$156
2022-03-18Pending sale$396,900$155
2022-03-15Listed for sale$396,900$155

Tax History

YearProperty TaxTax Assessment
2024$4,183.18$313,745
2023$4,740.51$347,938
2022$550.91$40,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,555
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: $375,000Rent Basis: Observed Comp Model ($2,760/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $188/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.38%

NOI: $20,172/yr

Cash-on-Cash Yield
-3.7%

On $86,250 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.8%

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)-$256/mo
Homeowner / Hazard Insurance-$188/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,079/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,760/mo
Less: Operating Expenses-$1,079/mo
Net Operating Income (NOI)+$1,681/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-265/mo
$-3,178/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.