OFF_MARKETExcellent Deal5 days on market

8055 El Estrecho Dr

8055 El Estrecho Dr, Pensacola, FL 32514, Pensacola, FL 32514
$250,000
Zestimate®:$250,500$500 Under Market

Listing Price

Property image 1
8055 El Estrecho Dr, Pensacola, FL 32514
Loc: Pensacola, FL
Days Listed
5
Tax Assessed
$27k
Zestimate®
$251k
0% Under Valued
Lot Size
0.42 acres
Rent Estimate
$1,956/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.

2

Ensley Elementary School

PK-5
1 mi away
4

Ferry Pass Middle School

6-8
2.2 mi away
2

Pine Forest High School

9-12
3.8 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
8.03%
Total ROI
29.8%
Cash Flow
$409/mo
DSCR
1.32
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
2026-05-12Sold$250,000$222
2026-04-09Contingent$250,000$222
2026-04-03Listed for sale$250,000$222
2026-03-24Listing removed$279,000$248
2026-03-16Price change$279,000$248
2026-02-20Price change$299,000$266
2026-01-28Listed for sale$341,000$303
2012-05-30Sold$12,500$11
2012-04-08Price change$15,000$13
2011-10-27Listed for sale$18,000$16

Tax History

YearProperty TaxTax Assessment
2024$295.07$27,000
2023$266.96$22,500
2022$233.81$18,000
2021$230.37$18,000
2020$186.64$12,600
2019$188.1$12,600
2018$188.1$12,825
2017$194.83$12,825
2016$198.77$12,825
2015$201.93$12,825
2014$201.93$12,825
2013$0$12,825
2012$0$12,825
2011$0$14,916
2010$0$14,916
2009$0$14,916
2008$0$14,886
2007$0$11,480
2006$0$12,100
2005$0$10,360
2004$0$10,360
2003$0$9,300
2002$0$9,300
2001$0$9,300
2000$0$9,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,125
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: $250,000Rent Basis: Observed Comp Model ($1,956/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.40%

NOI: $16,009/yr

Cash-on-Cash Yield
0.8%

On $57,500 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.0%

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)-$22/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$622/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,956/mo
Less: Operating Expenses-$622/mo
Net Operating Income (NOI)+$1,334/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$37/mo
$442/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.