612 Rentz Ave · Warrington, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +21.7/30.0
- ARV discount +10.4/15.0
- DSCR +6.9/10.0
- 1% rule +4.9/10.0
- Schools +3.6/10.0
- Livability +3.2/5.0
- Rent growth +2.8/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$128,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
Key facts
- Spacious yard
- Yard building
- Wood paneled ceiling
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $128k.
Deal economics
- At list price, monthly cash flow is $197 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (0.7% below list).
- Recommended offer: $113k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.1% vs local median 4.3% in Warrington — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 65/100 on livability (#631 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
- Escambia (suburban): math 40% / reading 45% proficiency, ranked #56 of 73 in FL (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Navy Point Elementary School (math 27% / reading 37%, grade F, #1,797 of 2,144 statewide, top 86%, 430 students, 66% FRL); Jim C. Bailey Middle School (math 38% / reading 39%, grade F, #384 of 571 statewide, top 68%, 1,159 students, 57% FRL); Escambia High School (math 19% / reading 29%, grade F, #529 of 667 statewide, top 80%, 1,655 students, 62% FRL) — zoned schools at 62% FRL track the district average.
- Market conditions: Rents rising (+1.2%/yr); 701 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,479 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Escambia County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 284 days — a 12% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago; this cycle's ask is 10567% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $86k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 284 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.99% ✗
- Cap rate
- 8.14%
- Cash-on-cash
- 6.58%
- DSCR
- 1.29
- GRM
- 8.4
CMA / ARV
- ARV (median comp)
- $136,728
- List price
- $128,000
- Delta
- -6.38%
- Verdict
- FAIR
- Comps
- 14 within 2.0 mi
Projected returns pro-forma
-3.0% appreciation · 1.22% rent growth · sell at horizon
- IRR
- -8.1%
- Equity multiple
- 0.71×
- Total profit
- $-10,487
- Equity at exit
- $19,085
- IRR
- -0.9%
- Equity multiple
- 0.94×
- Total profit
- $-1,980
- Equity at exit
- $11,067
Cash invested: $35,840 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Florida
- 87 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 32507
- Home prices YoY
- -4.6%
- Rents YoY
- 1.2%
- Active inventory
- 701
- Price-to-rent
- 8.4×
Monthly cashflow live
- Estimated rent
- $1,271 high interval (Pro) →
- Mortgage (P&I)
- −$671
- Tax from tax record
- −$83 /mo · $991/yr
- Insurance
- −$53
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$267
- Net cashflow
- $197
Break-even live
Sensitivity live
| Price | -10% $269 | -5% $233 | +0% $197 | +5% $160 | +10% $124 |
|---|---|---|---|---|---|
| Rent | -10% $96 | -5% $146 | +0% $197 | +5% $247 | +10% $297 |
| Rate | -1.0pp $261 | -0.5pp $229 | base $197 | +0.5pp $163 | +1.0pp $130 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $32,000
- Closing costs
- $3,840
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 718 Mills Ave Unit A Pensacola, FL | 2.0 | 1.0 | 728 | $1,200 | $1.65 | 25d | 1 | 0.86mi |
| 616 Mills Ave Apt 1 Pensacola, FL | 1.0 | 1.0 | 450 | $1,050 | $2.33 | 25d | 1 | 0.86mi |
| 1 Ellis Dr Unit B Pensacola, FL | 1.0 | 1.0 | 500 | $855 | $1.71 | 15d | 1 | 1.06mi |
| 2 Ellis Dr Unit A Pensacola, FL | 1.0 | 1.0 | 480 | $950 | $1.98 | 25d | 1 | 1.06mi |
| 7591 W Highway 98 Pensacola, FL | 1.0–2.0 | 1.0–2.0 | 872 | $1,781 | $2.04 | 15d | 9 | 1.13mi |
| 205 Holmes Dr Unit A Pensacola, FL | 1.0 | 1.0 | 505 | $850 | $1.68 | 25d | 1 | 1.17mi |
| 204 Holmes Dr Unit B Pensacola, FL | 1.0 | 1.0 | 525 | $895 | $1.70 | 15d | 1 | 1.21mi |
| 1036 Hawthorn Dr Unit B Pensacola, FL | 2.0 | 1.0 | 650 | $800 | $1.23 | 25d | 1 | 1.36mi |
| 585 S 72nd Ave Pensacola, FL | 1.0–2.0 | 1.0 | 862 | $1,300 | $1.51 | 25d | 3 | 1.44mi |
Listing history 26 events
-
2026-06-21days on market $128,000 Active 284 DOM
-
2026-06-18days on market $128,000 Active 281 DOM
-
2026-06-17days on market $128,000 Active 280 DOM
-
2026-06-16days on market $128,000 Active 279 DOM
-
2026-06-15days on market $128,000 Active 278 DOM
-
2026-06-14days on market $128,000 Active 276 DOM
-
2026-06-10days on market $128,000 Active 273 DOM
-
2026-06-09days on market $128,000 Active 272 DOM
-
2026-06-08days on market $128,000 Active 271 DOM
-
2026-06-07days on market $128,000 Active 270 DOM
-
2026-06-03days on market $128,000 Active 266 DOM
-
2026-06-02days on market $128,000 Active 265 DOM
-
2026-06-01days on market $128,000 Active 264 DOM
-
2026-05-31days on market $128,000 Active 263 DOM
-
2026-05-31days on market $128,000 Active 262 DOM
-
2026-03-27price $128,000 1667-char remark
Show marketing remark (1667 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
-
2026-03-07price $129,000 1667-char remark
Show marketing remark (1667 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
-
2026-02-21$1,200
-
2026-02-13price $130,000 1667-char remark
Show marketing remark (1667 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
-
2026-01-30price $139,000 1667-char remark
Show marketing remark (1667 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
-
2025-09-11$140,000 Active 1667-char remark
Show marketing remark (1667 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided. Property has a large trailer parked in the back with extra 2bed and 1bath also included in sale.new floor . a trailer on the saide for sale also. thats with the price.
-
2024-06-21soldstatus $85,500
-
2024-06-20soldstatus $85,500 Sold 1599-char remark
Show marketing remark (1599 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The roof has been recently replaced post-Hurricane Sally, ensuring peace of mind for years to come. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided.
-
2024-05-22status Pending 1599-char remark
Show marketing remark (1599 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The roof has been recently replaced post-Hurricane Sally, ensuring peace of mind for years to come. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided.
-
2024-05-16historical Contingent 1599-char remark
Show marketing remark (1599 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The roof has been recently replaced post-Hurricane Sally, ensuring peace of mind for years to come. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided.
-
2024-04-19$94,900 Active 1599-char remark
Show marketing remark (1599 chars)
Introducing this charming cottage - an unbeatable investment opportunity! Priced to impress, this 2-bedroom, 1-bathroom property is ready for a transformation that will bring out its full potential, whether as a cozy home or a lucrative rental. Upon entry, the wood look tile flooring and wood-paneled ceiling immediately catch your eye, offering a rustic charm that sets the tone for this unique space. While a little TLC is needed, this home is brimming with possibilities for the discerning buyer. Key features include a spacious yard perfect for outdoor activities, a loft space for extra storage, and a yard building for added convenience. The roof has been recently replaced post-Hurricane Sally, ensuring peace of mind for years to come. The cozy kitchen is equipped with everything you need, from a double bowl sink to a refrigerator, washer/dryer set, and range. The updated wood-paneled bathroom features a newer commode, sink, and a charming claw-foot tub that can easily be converted into a tub/shower combo. Situated close to water activities like the public access point on Fairfield Dr., and just a short drive from Downtown, beaches, and NAS Pensacola, this property offers both an advantageous location and potential for enjoyment or profit. Whether you're dreaming of your own quaint retreat, a profitable rental venture, or a rewarding flip project, this home is the perfect canvas for your imagination to run wild! Don't miss out—schedule a showing today and seize the opportunity to make it yours. Buyers and their agents are encouraged to verify all information provided.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast FL · Resets to sale price
- Current annual tax
- $991 · $83/mo
- Projected year-2 tax
- $1,062 · $89/mo
- Expected delta
- +$71/yr (+$6/mo · 7.2%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥105°F today · 23 d/yr by 30 yrs out
- Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $15,246
- − Mortgage interest
- −$7,170
- − Property taxes
- −$991
- − Insurance
- −$640
- − Repairs & maintenance
- −$1,220
- − Management
- −$1,220
- − Depreciation
- −$3,724
- Taxable income
- $282
- Est. tax owed @ 24.0%
- −$68
- After-tax cash flow
- $2,291/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Escambia
- NCES district ID
- 1200510
- Math proficiency
- 40% ▼ -9.00%
- Reading proficiency
- 45% ▼ -4.00%
- Median HH income
- $44,649
- Composite
- 36.04/100
- National rank
- #4773
- State rank
- #56 of 73 in FL
Livability — Warrington
- Score
- 65/100
- State rank
- #631
- US rank
- #12396
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Warrington, FL
- County
- Escambia County · 301,722 people
- Metro
- Pensacola-Ferry Pass-Brent, FL
- Population (ZIP)
- 32,226
- Household income
- $73,540
- Rent vs Own
- Severe rent burden
- 1175.0
Population outlook (Escambia County) Hauer SSP2
- Today (2025)
- 334,637 people
- By 2030
- 345,779 · +3.3%
- By 2040
- 364,828 · +9.0%
- By 2050
- 378,514 · +13.1%
- By 2075
- 403,220 · +20.5%
- By 2100
- 386,125 · +15.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (73%)
- Race & ethnicity
- White 73% Black 10% Two or more races 10% Hispanic / Latino 7% Asian 2%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2%
- Common ancestry
- Slovak 3% Lithuanian 2% Romanian 2%
- Foreign-born
- 5% · Canada, Vietnam
- Languages at home
- 92% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%
Political lean MEDSL · Escambia
- 2024 margin
- R (+19.5) · D 39.7% · R 59.2% · Other 1.1%
- 2008→2024 swing
- -0.2pp no change · 2008: -19.3pp · 2024: -19.5pp
- All cycles
- 2024: R+19.5 2020: R+15.1 2016: R+20.6 2012: R+20.6 2008: R+19.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -26.23%
- Current HPI
- 548.03
- Rent YoY
- ▲ 1.22%
- Metro
- Pensacola-Ferry Pass-Brent, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+34.9% since first listed11 events — show timeline
- 2026-03-27 Price Changed $128,000 PARMLS
- 2026-03-07 Price Changed $129,000 PARMLS
- 2026-02-21 Listed for Rent $1,200 PARMLS
- 2026-02-13 Price Changed $130,000 PARMLS
- 2026-01-30 Price Changed $139,000 PARMLS
- 2025-09-11 Listed $140,000 PARMLS
- 2024-06-21 Sold (Public Records) $85,500 Public Records
- 2024-06-20 Sold (MLS) $85,500 PARMLS
- 2024-05-22 Pending — PARMLS
- 2024-05-16 Contingent — PARMLS
- 2024-04-19 Listed $94,900 PARMLS
Property tax history
+10.1%/yrLatest (2025): $991 · +38.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…