OFF_MARKETGood Deal2 days on market

5931 Greenwood Ln

5931 Greenwood Ln, Pensacola, FL 32504, Pensacola, FL 32504
$294,500
Zestimate®:$289,500

Listing Price

Property image 1
5931 Greenwood Ln, Pensacola, FL 32504
Loc: Pensacola, FL
Days Listed
2
Tax Assessed
$197k
Zestimate®
$290k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$2,091/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
0.3 mi away
4

Ferry Pass Middle School

6-8
1.7 mi away
3

Washington Senior High School

9-12
1.9 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
Good
Confidence Score: 7.2/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
7.43%
Total ROI
26.8%
Cash Flow
$334/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Pensacola property presents a solid investment profile with a strong rental yield of 7.43% and a consistent monthly cash flow of $333.86. The four-bedroom configuration provides a competitive advantage in a market frequently driven by military families and defense contractors. However, a conservative analysis must account for Florida's escalating insurance premiums and potential maintenance on a nearly 1,900 sqft structure. The $334 monthly cash flow provides a necessary margin for vacancy and capital expenditures, but investors should verify the roof age and HVAC condition to protect these margins. Overall, the property offers a balanced mix of immediate yield and steady 4% annual appreciation potential.

Strengths
  • High bedroom count (4) increases tenant pool and rental premium
  • Strong gross rental yield relative to the $294,500 purchase price
  • Strategic location near military installations ensuring consistent demand
  • Positive monthly cash flow provides a buffer against rising operating costs
Considerations
  • Exposure to Gulf Coast weather risks and rising property insurance premiums
  • Higher maintenance overhead associated with larger square footage
  • Moderate appreciation forecast compared to high-growth Florida metro areas
  • Potential for increased vacancy costs if military housing allowances fluctuate
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-22Sold$289,000$153
2026-05-22Pending sale$294,500$155
2026-04-17Contingent$294,500$155
2026-04-11Listed for sale$294,500$155

Tax History

YearProperty TaxTax Assessment
2024$387.09$197,392
2023$350.17$189,026
2022$368.2$163,056
2021$372.03$134,916
2020$669.92$121,987
2019$371.41$119,896
2018$371.41$74,041
2017$380.09$72,519
2016$388.22$71,028
2015$389.65$70,535
2014$389.65$69,976
2013$0$68,942
2012$0$67,790
2011$0$65,816
2010$0$64,844
2009$0$63,140
2008$0$63,077
2007$0$61,240
2006$0$59,750
2005$0$58,010
2004$0$56,320
2003$0$55,270
2002$0$53,970
2001$0$53,120
2000$0$51,570
1999$0$50,210
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,895
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: $294,500Rent Basis: Observed Comp Model ($2,091/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.29%

NOI: $15,586/yr

Cash-on-Cash Yield
-4.1%

On $67,735 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+73.9%

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)-$161/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$209/mo
Property Management (8% of rent)-$167/mo
Total Pure Operating Expenses-$792/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,091/mo
Less: Operating Expenses-$792/mo
Net Operating Income (NOI)+$1,299/mo
Less: Debt Service (30yr @ 6.75%)-$1,528/mo
Net Cash Flow
$-229/mo
$-2,751/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.