OFF_MARKETExcellent Deal7 days on market

3710 N Blue Angel Pkwy

3710 N Blue Angel Pkwy, Pensacola, FL 32526, Pensacola, FL 32526
$325,000
Zestimate®:$316,700

Listing Price

Property image 1
3710 N Blue Angel Pkwy, Pensacola, FL 32526
Loc: Pensacola, FL
Days Listed
7
Tax Assessed
$87k
Zestimate®
$317k
Market Rate
Lot Size
0.76 acres
Rent Estimate
$2,094/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.

8

Bellview Elementary School

PK-5
1.8 mi away
2

Bellview Middle School

6-8
1.7 mi away
2

Pine Forest High School

9-12
3.4 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
7.95%
Total ROI
29.4%
Cash Flow
$509/mo
DSCR
1.31
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
2026-07-31Sold$316,500$159
2026-07-30Pending sale$325,000$163
2026-06-16Contingent$325,000$163
2026-05-19Listed for sale$325,000$163
2026-05-04Listing removed$385,000$193
2026-03-24Price change$385,000$193
2026-03-05Price change$395,000$198
2025-12-05Price change$415,000$208
2025-10-23Listed for sale$425,000$213
2025-07-29Listing removed$445,000$223
2025-05-20Price change$445,000$223
2025-04-30Listed for sale$465,000$233
2022-10-20Sold$105,000$53
2022-10-06Pending sale$109,900$55
2022-09-27Listed for sale$109,900$55
2006-06-08Sold$123,000$62
1997-11-24Sold$55,000$28

Tax History

YearProperty TaxTax Assessment
2024$1,256.26$87,441
2023$1,302.56$88,751
2022$1,432.74$108,418
2021$1,268.47$82,888
2020$1,144.65$74,842
2019$1,101.36$71,056
2018$1,101.36$69,690
2017$1,102.34$65,222
2016$1,059.75$63,733
2015$1,054.12$61,249
2014$1,054.12$58,783
2013$0$56,584
2012$0$56,584
2011$0$57,733
2010$0$63,280
2009$0$65,865
2008$0$68,640
2007$0$72,010
2006$0$55,380
2005$0$53,770
2004$0$52,200
2003$0$51,230
2002$0$50,030
2001$0$49,240
2000$0$47,810
1999$0$46,550
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,996
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: $325,000Rent Basis: Observed Comp Model ($2,094/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.09%

NOI: $16,536/yr

Cash-on-Cash Yield
-5.0%

On $74,750 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.4%

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)-$71/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$209/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$716/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,094/mo
Less: Operating Expenses-$716/mo
Net Operating Income (NOI)+$1,378/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-308/mo
$-3,701/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.