OFF_MARKETExcellent Deal5 days on market

9073 E River Dr

9073 E River Dr, Navarre, FL 32566, Navarre, FL 32566
$565,000
Zestimate®:$543,100

Listing Price

Property image 1
9073 E River Dr, Navarre, FL 32566
Loc: Navarre, FL
Days Listed
5
Tax Assessed
$377k
Zestimate®
$543k
Market Rate
Lot Size
0.58 acres
Rent Estimate
$2,792/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.

N/A

Holley-Navarre Primary School

PK-2
2.9 mi away
7

Holley-Navarre Middle School

6-8
3 mi away
5

Navarre High School

9-12
1 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
7.67%
Total ROI
28.0%
Cash Flow
$754/mo
DSCR
1.26
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
2026-08-28Sold$543,000$241
2026-08-11Pending sale$543,000$241
2026-08-05Price change$543,000$241
2026-07-26Price change$544,000$242
2026-07-11Price change$545,000$242
2026-07-02Price change$547,500$243
2026-06-18Price change$550,000$244
2026-05-31Price change$555,000$247
2026-05-21Price change$565,000$251
2023-02-05Pending sale$515,000$229
2022-10-21Listed for sale$515,000$229
2000-07-28Sold$32,000$14

Tax History

YearProperty TaxTax Assessment
2025$4,524.76$377,169
2024$4,271.39$356,787
2023$650.5$37,517
2022$537.87$34,106
2021$543.38$34,106
2020$548.42$34,106
2019$540.11$32,514
2018$540.11$36,342
2017$1,110.56$82,196
2016$1,110.56$81,953
2015$1,027.13$59,807
2014$860.69$59,627
2013$0$53,366
2012$0$53,416
2011$0$56,763
2010$0$58,866
2009$0$59,028
2008$0$70,169
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,250
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: $565,000Rent Basis: Observed Comp Model ($2,792/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $283/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.31%

NOI: $18,706/yr

Cash-on-Cash Yield
-12.7%

On $129,950 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.8%

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)-$308/mo
Homeowner / Hazard Insurance-$283/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$279/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$1,233/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,792/mo
Less: Operating Expenses-$1,233/mo
Net Operating Income (NOI)+$1,559/mo
Less: Debt Service (30yr @ 6.75%)-$2,932/mo
Net Cash Flow
$-1,373/mo
$-16,474/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Navarre.