OFF_MARKETGood Deal5 days on market

6105 E Shore Dr

6105 E Shore Dr, Pensacola, FL 32505, Pensacola, FL 32505
$250,000
Zestimate®:$250,000

Listing Price

Property image 1
6105 E Shore Dr, Pensacola, FL 32505
Loc: Pensacola, FL
Days Listed
5
Tax Assessed
$216k
Zestimate®
$250k
Market Rate
Lot Size
0.44 acres
Rent Estimate
$2,185/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.

3

Longleaf Elementary School

PK-5
2.1 mi away
2

Bellview Middle School

6-8
2 mi away
2

Pine Forest High School

9-12
1.8 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
7.12%
Total ROI
25.3%
Cash Flow
$220/mo
DSCR
1.17
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
2026-07-28Pending sale$250,000$128
2026-07-27Sold$250,000$128
2026-06-11Contingent$250,000$128
2026-06-04Listed for sale$250,000$128
2008-05-09Listing removed$189,500$97
2008-02-29Listed for sale$189,500$97

Tax History

YearProperty TaxTax Assessment
2024$2,757.87$215,669
2023$2,621.35$203,583
2022$2,439.91$185,118
2021$2,196.24$149,302
2020$1,956.29$131,140
2019$1,879.24$125,411
2018$1,879.24$118,175
2017$1,782.5$24,112
2016$515.68$24,112
2015$500.81$24,112
2014$500.81$65,187
2013$0$126,164
2012$0$126,164
2011$0$130,603
2010$0$134,095
2009$0$138,679
2008$0$142,796
2007$0$89,660
2006$0$87,480
2005$0$84,940
2004$0$82,470
2003$0$65,800
2002$0$64,260
2001$0$63,250
2000$0$61,410
1999$0$59,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,956
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: $250,000Rent Basis: Observed Comp Model ($2,185/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.51%

NOI: $16,276/yr

Cash-on-Cash Yield
1.2%

On $57,500 invested

DSCR Ratio
1.05x

Tight qualification

5-Yr Leveraged ROI
+100.4%

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)-$176/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$219/mo
Property Management (8% of rent)-$175/mo
Total Pure Operating Expenses-$829/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,185/mo
Less: Operating Expenses-$829/mo
Net Operating Income (NOI)+$1,356/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$59/mo
$709/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pensacola.