FOR_SALERisky Deal94 days on market

306 W Winthrop Ave

306 W Winthrop Ave, Perdido Key, FL 32507, Perdido Key, FL 32507
$474,900
Zestimate®:$468,400

Listing Price

Property image 1
306 W Winthrop Ave, Perdido Key, FL 32507
Loc: Perdido Key, FL
Days Listed
94
Tax Assessed
$11k
Zestimate®
$468k
Market Rate
Lot Size
5,663 sqft
Rent Estimate
$2,427/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.

2

Navy Point Elementary School

PK-5
0.4 mi away
5

Jim C. Bailey Middle School

6-8
7.8 mi away
4

Pensacola High School

9-12
4.9 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
4.10%
Total ROI
48.0%
Cash Flow
$-842/mo
DSCR
0.66
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
2026-09-15Listing removed$474,900
2026-08-13Price change$474,900
2026-05-20Listed for sale$475,000
2025-08-28Sold$26,000
2025-07-19Pending sale$32,000
2025-07-11Listed for sale$32,000
2017-09-17Sold$4,990
2017-08-10Listed for sale$4,990
2017-03-12Listing removed$9,900
2016-11-13Price change$9,900
2016-11-11Price change$9,999
2016-09-01Price change$13,900
2016-03-14Listed for sale$18,000
2009-04-17Listing removed$20,000
2008-11-22Listed for sale$20,000
2006-09-01Sold$15,000

Tax History

YearProperty TaxTax Assessment
2024$154.71$11,464
2023$150.8$11,464
2022$130.22$8,598
2021$146.58$9,500
2020$144.43$9,500
2019$145.53$9,500
2018$145.53$9,405
2017$146.89$9,405
2016$149.77$9,405
2015$152.09$9,405
2014$152.09$9,405
2013$0$9,405
2012$0$9,405
2011$0$9,405
2010$0$9,405
2009$0$9,405
2008$0$9,405
2007$0$9,400
2006$0$9,900
2005$0$28,760
2004$0$26,290
2003$0$24,740
2002$0$23,280
2001$0$23,280
2000$0$20,860
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,092
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: $474,900Rent Basis: Observed Comp Model ($2,427/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $237/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.10%

NOI: $19,469/yr

Cash-on-Cash Yield
-9.2%

On $109,227 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.0%

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)-$9/mo
Homeowner / Hazard Insurance-$237/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$243/mo
Property Management (8% of rent)-$194/mo
Total Pure Operating Expenses-$805/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,427/mo
Less: Operating Expenses-$805/mo
Net Operating Income (NOI)+$1,622/mo
Less: Debt Service (30yr @ 6.75%)-$2,464/mo
Net Cash Flow
$-842/mo
$-10,101/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Perdido Key.