OFF_MARKETRisky Deal6 days on market
3780 Ashland Ave
3780 Ashland Ave, Pensacola, FL 32534, Pensacola, FL 32534
3780 Ashland Ave, Pensacola, FL 32534
Loc: Pensacola, FL
Days Listed
6
Tax Assessed
$583k
Zestimate®
$498k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$3,052/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
Pine Meadow Elementary School
PK-5
0.6 mi away
5
Beulah Middle School
6-8
5.4 mi away
5
J. M. Tate Senior High School
9-12
2.4 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
3.52%
Total ROI
7.3%
Cash Flow
$-1,147/mo
DSCR
0.58
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-07 | Sold | $497,500 | $128 |
| 2026-06-12 | Pending sale | $524,999 | $135 |
| 2026-05-23 | Price change | $524,999 | $135 |
| 2026-05-18 | Listed for sale | $540,000 | $138 |
| 2026-05-04 | Pending sale | $540,000 | $138 |
| 2026-04-22 | Listed for sale | $540,000 | $138 |
| 2025-10-22 | Sold | $465,000 | $119 |
| 2025-10-15 | Pending sale | $499,900 | $128 |
| 2025-09-26 | Price change | $499,900 | $128 |
| 2025-09-16 | Listed for sale | $524,900 | $135 |
| 2025-07-01 | Listing removed | $495,900 | $127 |
| 2025-06-19 | Price change | $495,900 | $127 |
| 2025-05-07 | Price change | $524,900 | $135 |
| 2025-04-25 | Price change | $559,900 | $144 |
| 2025-03-21 | Price change | $564,900 | $145 |
| 2025-02-10 | Price change | $569,900 | $146 |
| 2025-01-13 | Price change | $574,900 | $147 |
| 2024-12-03 | Listed for sale | $579,900 | $149 |
| 2023-04-24 | Sold | $560,000 | $144 |
| 2016-04-28 | Sold | $214,123 | $55 |
| 2016-03-18 | Price change | $232,500 | $60 |
| 2016-02-29 | Listed for sale | $245,900 | $63 |
| 2012-07-28 | Listing removed | $260,000 | $67 |
| 2012-02-18 | Listed for sale | $260,000 | $67 |
| 2005-10-03 | Sold | $44,000 | $11 |
| 2005-06-09 | Sold | $43,000 | $11 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2024 | $7,664.34 | $582,901 |
| 2023 | $6,810.7 | $558,610 |
| 2022 | $6,258.04 | $505,535 |
| 2021 | $5,547.38 | $396,807 |
| 2020 | $4,928.76 | $352,685 |
| 2019 | $4,704.6 | $333,373 |
| 2018 | $4,704.6 | $310,397 |
| 2017 | $4,476.87 | $287,448 |
| 2016 | $4,243.53 | $281,550 |
| 2015 | $4,228.39 | $271,805 |
| 2014 | $4,228.39 | $236,903 |
| 2013 | $0 | $233,402 |
| 2012 | $0 | $233,402 |
| 2011 | $0 | $247,150 |
| 2010 | $0 | $268,920 |
| 2009 | $0 | $288,313 |
| 2008 | $0 | $27,265 |
| 2007 | $0 | $27,260 |
| 2006 | $0 | $15,600 |
| 2005 | $0 | $16,800 |
| 2004 | $0 | $16,800 |
| 2003 | $0 | $12,900 |
| 2002 | $0 | $12,900 |
| 2001 | $0 | $12,900 |
| 2000 | $0 | $12,900 |
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: $540,000Rent Basis: Observed Comp Model ($3,052/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $270/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.56%
NOI: $19,248/yr
Cash-on-Cash Yield
-11.6%
On $124,200 invested
DSCR Ratio
0.57x
Negative debt coverage
5-Yr Leveraged ROI
+36.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$476/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,448/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,052/mo
Less: Operating Expenses-$1,448/mo
Net Operating Income (NOI)+$1,604/mo
Less: Debt Service (30yr @ 6.75%)-$2,802/mo
Net Cash Flow
$-1,198/mo
$-14,375/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Pensacola.