OFF_MARKETExcellent Deal2 days on market

1131 Northbrook Dr

1131 Northbrook Dr, Pensacola, FL 32504, Pensacola, FL 32504
$415,000
Zestimate®:$420,900$5,900 Under Market

Listing Price

Property image 1
1131 Northbrook Dr, Pensacola, FL 32504
Loc: Pensacola, FL
Days Listed
2
Tax Assessed
$354k
Zestimate®
$421k
1% Under Valued
Lot Size
0.33 acres
Rent Estimate
$2,921/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.

4

Scenic Heights Elementary School

K-5
1.2 mi away
4

Ferry Pass Middle School

6-8
0.9 mi away
3

Washington Senior High School

9-12
1.5 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
7.33%
Total ROI
26.3%
Cash Flow
$435/mo
DSCR
1.21
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
2026-04-30Sold$420,000$181
2026-04-29Pending sale$415,000$179
2026-04-07Contingent$415,000$179
2026-04-03Listed for sale$415,000$179
2017-08-07Sold$245,000$106
2017-05-16Price change$264,000$114
2017-04-26Listed for sale$269,000$116
2016-10-28Sold$135,500$58
2016-09-17Listed for sale$134,500$58
2003-01-23Sold$155,000$67
1996-08-26Sold$130,000$56

Tax History

YearProperty TaxTax Assessment
2024$3,421.49$354,432
2023$3,312.16$336,887
2022$3,224.87$307,049
2021$3,192.87$254,334
2020$3,103.62$228,695
2019$3,041.87$218,618
2018$3,041.87$206,411
2017$3,025.21$172,064
2016$3,195.86$149,905
2015$2,098.47$148,863
2014$2,098.47$147,682
2013$0$145,500
2012$0$146,776
2011$0$151,881
2010$0$152,529
2009$0$148,519
2008$0$148,371
2007$0$144,050
2006$0$140,540
2005$0$136,450
2004$0$132,480
2003$0$130,010
2002$0$115,820
2001$0$115,820
2000$0$101,600
1999$0$98,930
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,318
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: $415,000Rent Basis: Observed Comp Model ($2,921/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $208/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.07%

NOI: $21,021/yr

Cash-on-Cash Yield
-5.0%

On $95,450 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+69.0%

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)-$289/mo
Homeowner / Hazard Insurance-$208/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,921/mo
Less: Operating Expenses-$1,169/mo
Net Operating Income (NOI)+$1,752/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-402/mo
$-4,820/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.

1131 Northbrook Dr | Pensacola, FL | Haven AI Analysis | Haven by ScoutHavens