CashFlowRE
Sign in Sign up
1008 N 6th Ave
C+ Composite 62.36
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.2/10.0
  • Livability +4.2/5.0
  • Rent growth +3.9/5.0
  • Schools +3.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,999

1008 N 6th Ave · Pensacola, FL 32501
2 bd · 1.0 ba · 936 sqft · SingleFamily public records · 157 Days on market
Built 1928 7,117 sqft lot $160/sqft · 36% below area Est $235k · 36% under ↓ 12% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AS IS Opportunity, Endless potential in a Prime Location! Located close to Downtown Pensacola with its many Popular Events, a wide array of Restaurants, Diverse Shopping and Historic Charm and only 10 miles to beautiful Pensacola Beach. The neighborhood indubitably has a beautiful refreshing Gulf of America sea breeze. This is a charming 2 bedroom, 1 bath and features 10-foot ceilings and higher window height that enhance the sense of space. This home is perfect for a buyer looking for a project with an exceptional opportunity to create something special! This home is a fixer upper located in an area of many renovated homes and new construction. Potential price increases will reflect improvements taking place. Inspections welcomed for buyer knowledge. No repairs or credits will be made by the seller nor will offer any warranties based on inspections.

Key facts

  • Renovated homes
  • Downtown pensacola
  • Historic charm

Tags

PRIME LOCATIONDOWNTOWN PENSACOLAWIDE ARRAY OF RESTAURANTSDIVERSE SHOPPINGHISTORIC CHARMRENOVATED HOMES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $219 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.6% in Pensacola — 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 83/100 on livability (#53 in FL, #924 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+.
  • 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.
  • Market conditions: Rents rising fast (+5.4%/yr); 129 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,479 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($44k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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 157 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.02%
Cap rate
8.04%
Cash-on-cash
6.25%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (median comp)
$234,655
List price
$149,999
Delta
-36.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
410 E Desoto 0.10mi 2/1.0 900 (-4%) 2mo $140,000 $156 87
1206 N 7th Ave 0.13mi 2/2.0 900 (-4%) 4mo $234,000 $260 80
312 E Brainerd St 0.21mi 2/1.0 880 (-6%) 3mo $158,500 $180 78
1009 E Lloyd St 0.32mi 2/1.0 923 (-1%) 17mo $350,000 $379 69
422 N Davis Hwy 0.38mi 2/1.5 941 (+0%) 18mo $317,000 $337 64
1217 N 6th Ave 0.15mi 2/1.0 800 (-14%) 12mo $75,000 $94 58
918 Dr Martin Luther King Jr Dr 0.13mi 2/2.0 1,060 (+13%) 17mo $385,000 $363 53
909 Dr Martin Luther King Jr Dr 0.16mi 2/2.0 1,060 (+13%) 21mo $365,000 $344 49
506 E Jordan St 0.71mi 2/1.0 902 (-4%) 15mo $90,000 $100 48
505 N Alcaniz St 0.38mi 2/1.5 1,056 (+13%) 17mo $394,500 $374 45
408 N Hayne St 0.44mi 3/1.0 (+1) 1,067 (+14%) 12mo $100,000 $94 41
1405 E Cervantes St 0.67mi 3/1.0 (+1) 824 (-12%) 13mo $155,000 $188 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.4% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.84×
Total profit
$-6,594
Equity at exit
$22,365
10-year hold
IRR
8.1%
Equity multiple
1.68×
Total profit
$28,499
Equity at exit
$12,969

Cash invested: $42,000 (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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32501

Rents YoY
5.4%
Active inventory
129
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,532 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$142 /mo · $1,706/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$219

Break-even live

Break-even rent $1,255
Max offer price $149,999
Occupancy floor 81%

Sensitivity live

Price -10% $304 -5% $261 +0% $219 +5% $176 +10% $134
Rent -10% $98 -5% $158 +0% $219 +5% $279 +10% $340
Rate -1.0pp $294 -0.5pp $257 base $219 +0.5pp $180 +1.0pp $140

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
$37,500
Closing costs
$4,500
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1116 N 7th Ave Pensacola, FL 1.0 1.0 680 $1,520 $2.24 24d 1 0.08mi
1106 Doctor Martin Luther King Junior Dr Unit A Pensacola, FL 2.0 1.0 762 $1,295 $1.70 14d 1 0.15mi
1011 Doctor M.L.K. Jr Dr Unit B Pensacola, FL 2.0 1.0 877 $1,200 $1.37 24d 1 0.17mi
422 N Davis Hwy Pensacola, FL 2.0 1.5 941 $2,100 $2.23 24d 1 0.38mi
1177 E Lloyd St Pensacola, FL 1.0 1.0 553 $999 $1.81 14d 1 0.42mi
802 E Belmont St Pensacola, FL 1.0 1.0 560 $1,400 $2.50 24d 1 0.42mi
307 E La Rua St Pensacola, FL 2.0 1.0 826 $1,575 $1.91 22d 1 0.43mi
2008 N 8th Ave Pensacola, FL 3.0 2.0 1058 $1,250 $1.18 14d 1 0.67mi
1103 N 15th Ave Unit 104 Pensacola, FL 1.0 1.0 600 $1,150 $1.92 22d 1 0.67mi
224 E Garden St #441 Pensacola, FL 1.0 2.0 625 $1,500 $2.40 14d 1 0.75mi
224 E Garden St Pensacola, FL 1.0 1.0–2.0 477 $1,438 $3.01 24d 2 0.76mi
222 W Belmont St Pensacola, FL 1.0 1.0 600 $1,100 $1.83 24d 1 0.81mi
2115 N 12th Ave Pensacola, FL 2.0 1.5 950 $1,800 $1.89 14d 1 0.84mi
101 E Romana St Pensacola, FL 3.0 1.0–2.0 987 $2,288 $2.32 14d 20 0.94mi
220 W Chase St Pensacola, FL 2.0 1.0 648 $1,241 $1.92 24d 1 0.95mi
1720 E La Rua St Pensacola, FL 1.0 1.0 600 $1,150 $1.92 24d 1 0.98mi
1705 N 17th Ave Pensacola, FL 1.0 1.0 600 $1,095 $1.82 24d 1 0.98mi
1720 E La Rua St Unit A Pensacola, FL 2.0 1.0 800 $1,550 $1.94 24d 1 0.98mi
2310 N Baylen St Pensacola, FL 2.0 1.0 660 $1,350 $2.05 24d 1 1.03mi
615 N A St Pensacola, FL 3.0 2.0 1122 $1,900 $1.69 14d 1 1.05mi
811 N D St Pensacola, FL 2.0 2.0 1035 $1,395 $1.35 24d 1 1.18mi
721 W Jordan St Pensacola, FL 3.0 2.0 1030 $1,895 $1.84 24d 1 1.19mi
418 N C St Pensacola, FL 3.0 2.0 1017 $2,775 $2.73 14d 1 1.21mi
411 W Intendencia St Pensacola, FL 1.0 1.0 600 $1,050 $1.75 14d 1 1.32mi
3131 N 10th Ave Pensacola, FL 3.0 1.5 1085 $1,700 $1.57 24d 1 1.39mi
510 N G St Pensacola, FL 2.0 1.0 704 $850 $1.21 24d 1 1.42mi
300 Bayou Blvd Pensacola, FL 2.0–4.0 1.0–1.5 968 $1,500 $1.55 14d 2 1.44mi

Listing history 17 events

  1. 2026-06-21
    days on market $149,999 Active 157 DOM
  2. 2026-06-18
    days on market $149,999 Active 154 DOM
  3. 2026-06-17
    days on market $149,999 Active 153 DOM
  4. 2026-06-16
    days on market $149,999 Active 152 DOM
  5. 2026-06-15
    days on market $149,999 Active 151 DOM
  6. 2026-06-14
    days on market $149,999 Active 149 DOM
  7. 2026-06-10
    days on market $149,999 Active 146 DOM
  8. 2026-06-09
    days on market $149,999 Active 145 DOM
  9. 2026-06-08
    days on market $149,999 Active 144 DOM
  10. 2026-06-07
    days on market $149,999 Active 143 DOM
  11. 2026-06-03
    days on market $149,999 Active 139 DOM
  12. 2026-06-02
    days on market $149,999 Active 138 DOM
  13. 2026-06-01
    days on market $149,999 Active 137 DOM
  14. 2026-05-31
    days on market $149,999 Active 136 DOM
  15. 2026-05-31
    days on market $149,999 Active 135 DOM
  16. 2026-04-19
    price $149,999 865-char remark
    Show marketing remark (865 chars)

    AS IS Opportunity, Endless potential in a Prime Location! Located close to Downtown Pensacola with its many Popular Events, a wide array of Restaurants, Diverse Shopping and Historic Charm and only 10 miles to beautiful Pensacola Beach. The neighborhood indubitably has a beautiful refreshing Gulf of America sea breeze. This is a charming 2 bedroom, 1 bath and features 10-foot ceilings and higher window height that enhance the sense of space. This home is perfect for a buyer looking for a project with an exceptional opportunity to create something special! This home is a fixer upper located in an area of many renovated homes and new construction. Potential price increases will reflect improvements taking place. Inspections welcomed for buyer knowledge. No repairs or credits will be made by the seller nor will offer any warranties based on inspections.

  17. 2026-01-14
    listed $169,900 Active 865-char remark
    Show marketing remark (865 chars)

    AS IS Opportunity, Endless potential in a Prime Location! Located close to Downtown Pensacola with its many Popular Events, a wide array of Restaurants, Diverse Shopping and Historic Charm and only 10 miles to beautiful Pensacola Beach. The neighborhood indubitably has a beautiful refreshing Gulf of America sea breeze. This is a charming 2 bedroom, 1 bath and features 10-foot ceilings and higher window height that enhance the sense of space. This home is perfect for a buyer looking for a project with an exceptional opportunity to create something special! This home is a fixer upper located in an area of many renovated homes and new construction. Potential price increases will reflect improvements taking place. Inspections welcomed for buyer knowledge. No repairs or credits will be made by the seller nor will offer any warranties based on inspections.

ⓘ 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
$1,706 · $142/mo
Projected year-2 tax
$1,706 · $142/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,380
− Mortgage interest
−$8,402
− Property taxes
−$1,706
− Insurance
−$750
− Repairs & maintenance
−$1,470
− Management
−$1,470
− Depreciation
−$4,364
Taxable income
$217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$52
After-tax cash flow
$2,572/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 — Pensacola

Score
83/100
State rank
#53
US rank
#924

Category grades

Amenities A Commute A+ Cost of living A+ Crime B Employment C Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pensacola, FL
County
Escambia County · 301,722 people
City population
237,636
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
11,036
Household income
$44,139
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
816.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 45% White 42% Two or more races 8% Hispanic / Latino 5%
Common ancestry
Subsaharan African 2% Italian 2% Slovak 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2%

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
▼ -210.53%
Current HPI
273.0151
Rent YoY
▲ 5.40%
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

Price history

-11.7% since first listed
2 events — show timeline
  • 2026-04-19 Price Changed $149,999 PARMLS
  • 2026-01-14 Listed $169,900 PARMLS

Property tax history

+8.4%/yr

Latest (2025): $1,706 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…