OFF_MARKETExcellent Deal5 days on market

2727 Sunrunner Ln

2727 Sunrunner Ln, Gulf Breeze, FL 32563, Gulf Breeze, FL 32563
$639,900
Zestimate®:$584,600

Listing Price

Property image 1
2727 Sunrunner Ln, Gulf Breeze, FL 32563
Loc: Gulf Breeze, FL
Days Listed
5
Tax Assessed
$324k
Zestimate®
$585k
Market Rate
Lot Size
0.36 acres
Rent Estimate
$2,836/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

Gulf Breeze Elementary School

PK-5
4.1 mi away
8

Gulf Breeze Middle School

6-8
4.1 mi away
7

Gulf Breeze High School

9-12
4.1 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
7.88%
Total ROI
29.0%
Cash Flow
$965/mo
DSCR
1.30
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
2026-08-21Pending sale$599,900$265
2026-08-20Sold$585,000$258
2026-07-15Contingent$599,900$265
2026-07-07Pending sale$609,900$269
2026-07-07Contingent$599,900$265
2026-06-25Price change$599,900$265
2026-06-12Price change$609,900$269
2026-06-05Listed for sale$639,900$283
1993-03-01Sold$42,900$19

Tax History

YearProperty TaxTax Assessment
2025$1,896.02$168,167
2024$1,890.21$163,428
2023$1,697.37$158,668
2022$1,647.46$154,047
2021$1,617.13$149,560
2020$1,581.9$147,495
2019$1,541.29$144,179
2018$1,541.29$141,491
2017$1,501.88$138,581
2016$1,501.88$135,731
2015$1,479.43$134,787
2014$1,493.71$133,717
2013$0$131,741
2012$0$132,289
2011$0$136,600
2010$0$146,320
2009$0$142,473
2008$0$142,331
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,265
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: $639,900Rent Basis: Observed Comp Model ($2,836/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $320/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.00%

NOI: $19,192/yr

Cash-on-Cash Yield
-14.0%

On $147,177 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.0%

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)-$264/mo
Homeowner / Hazard Insurance-$320/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$284/mo
Property Management (8% of rent)-$227/mo
Total Pure Operating Expenses-$1,237/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,836/mo
Less: Operating Expenses-$1,237/mo
Net Operating Income (NOI)+$1,599/mo
Less: Debt Service (30yr @ 6.75%)-$3,320/mo
Net Cash Flow
$-1,721/mo
$-20,652/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Gulf Breeze.