OFF_MARKETGood Deal8 days on market

7982 Burnside Loop

7982 Burnside Loop, Pensacola, FL 32526, Pensacola, FL 32526
$310,000
Zestimate®:$300,100

Listing Price

Property image 1
7982 Burnside Loop, Pensacola, FL 32526
Loc: Pensacola, FL
Days Listed
8
Tax Assessed
$253k
Zestimate®
$300k
Market Rate
Lot Size
6,499 sqft
Rent Estimate
$2,155/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

KINGSFIELD ELEMENTARY SCHOOL

PK-5
4.8 mi away
5

Beulah Middle School

6-8
1.6 mi away
5

J. M. Tate Senior High School

9-12
6.9 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.27%
Total ROI
26.0%
Cash Flow
$311/mo
DSCR
1.20
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
2026-08-14Sold$300,000$185
2026-08-11Pending sale$310,000$191
2026-07-08Contingent$310,000$191
2026-06-19Listed for sale$310,000$191
2026-06-12Contingent$310,000$191
2026-06-02Listed for sale$310,000$191
2023-07-05Pending sale$310,000$191
2023-06-30Sold$310,000$191
2023-05-13Contingent$310,000$191
2023-04-15Price change$310,000$191
2023-04-01Listed for sale$320,000$197
2020-10-20Sold$249,800$154

Tax History

YearProperty TaxTax Assessment
2024$3,399.31$253,137
2023$3,606.84$290,362
2022$3,234$246,665
2021$2,926.78$202,316
2020$408.59$30,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,624
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: $310,000Rent Basis: Observed Comp Model ($2,155/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $155/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.02%

NOI: $15,571/yr

Cash-on-Cash Yield
-5.2%

On $71,300 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.0%

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)-$207/mo
Homeowner / Hazard Insurance-$155/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$216/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$857/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,155/mo
Less: Operating Expenses-$857/mo
Net Operating Income (NOI)+$1,298/mo
Less: Debt Service (30yr @ 6.75%)-$1,609/mo
Net Cash Flow
$-311/mo
$-3,731/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.