2824 Winners Circle Dr · Navarre, 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 2/10 · Minimal
- 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
- 25 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ 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).
- ARV discount +15.0/15.0
- Cash flow +13.0/30.0
- Schools +5.3/10.0
- DSCR +3.9/10.0
- Livability +3.5/5.0
- Rent growth +3.2/5.0
- 1% rule +2.6/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$339,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
NO HOA!!!PRICE REDUCED!!! Navarre All Brick 4 BDR/2 BTH Home!Quiet Cul-de-sac Neighborhood- All Newly Painted rooms & Cabinetry & New Blinds throughout- Popular Split-floor plan containing high vaulted ceilings- New Wood Laminate Flooring-Tile Floors in kitchen,Baths,& Laundry- Eat-In Kitchen boasts=island, New GE Stove/Range Top, Faucet & Pendant Lighting-Kenmore Dishwasher & Refrigerator-New & spacious Walk-In Pantry- Open to expansive Family Great Room including a corner Wood Burning Fireplace which has a new chimney & Roof replaced 2005- Inviting spacious Master Suite/Master Bath with tile floors, His/Her Closets and center Garden Tub with Double Vanity- Extra Large Sunroom at Back with Tile floors- open to Privacy Fenced backyard oasis with hand laid firepit. 2 Car garage has extra wooden shelving which conveys -Laundry Room between Kitchen to garage- Breaker Box in Laundry Room- HVAC has new Coils, Unit replaced 2013- New Water Heater 2013-Washer & Dryer Do NOT convey! 1 yr home warranty provided
Key facts
- Split-floor plan
- Screened patio room
- Great room
Tags
Property features AI
Finance
- Financial info: Accepts Conventional, FHA, RHS, and VA financing
Exterior
- Parking: Attached garage; Garage (2 spaces)
- Utilities: Electric service; Phone available; Public water; TV cable
- Home design: Detached single-family home; Residential property; Construction complete; County road frontage; Zoned for single-family residential
- Construction: Built in 1993; Brick, frame, and vinyl trim construction
- Exterior features: Fenced back yard; Lawn pump; Cul-de-sac lot; Interior lot
Interior
- Kitchen: Cooktop; Range hood; Stove/oven (electric); Refrigerator; Dishwasher
- Bedrooms: 4 bedrooms
- Bathrooms: 2 full bathrooms
- Heating & cooling: Has heating; Has cooling
- Interior features: Single-story layout; Smoke detector
- Laundry & utility: Auto garage door opener
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $339k.
Deal economics
- At list price, monthly cash flow is $-17 ($-208/yr) — negative.
- To cash-flow at today's rent, offer at most $336k (0.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (23.5% below list).
- Recommended offer: $259k (23.5% below list) — sets the bar for 1% rule.
- Cap rate 6.2% vs local median 4.1% in Navarre — 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 70/100 on livability (#435 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, crime A-; Watch: health & safety C-, amenities F, commute F.
- Santa Rosa (suburban): math 63% / reading 60% proficiency, ranked #8 of 73 in FL (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: West Navarre Primary School (723 students, 39% FRL); Woodlawn Beach Middle School (math 68% / reading 60%, grade B+, #105 of 571 statewide, top 19%, 948 students, 34% FRL); Navarre High School (math 49% / reading 58%, grade C-, #146 of 667 statewide, top 22%, 2,406 students, 30% FRL) — zoned schools at 34% FRL track the district average.
- Market conditions: Rents rising (+2.7%/yr); 769 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,983 units permitted in Santa Rosa County in 2024 (128 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Santa Rosa County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 67 days — a 6% lower offer ($319k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 29y ago; this cycle's ask has dropped $30k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $195k; list at $339k implies a 74% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 67 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
- 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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
- 0.76% ✗
- Cap rate
- 6.23%
- Cash-on-cash
- -0.22%
- DSCR
- 0.99
- GRM
- 10.9
CMA / ARV
- ARV (on-the-fly)
- $432,165
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2989 Via Conquistadores | 0.30mi | 4/2.0 | 1,935 (+5%) | 3mo | $421,000 | $218 | 75 |
| 6814 Avenida De Galvez | 0.30mi | 3/2.0 (-1) | 1,962 (+7%) | 2mo | $359,900 | $183 | 68 |
| 2826 Shoni Dr | 0.35mi | 4/2.0 | 1,936 (+5%) | 8mo | $340,000 | $176 | 68 |
| 6806 Tom King Bayou Rd | 0.41mi | 3/2.0 (-1) | 1,812 (-2%) | 8mo | $610,000 | $337 | 67 |
| 2800 Brassie Cir | 0.02mi | 3/2.0 (-1) | 1,572 (-14%) | 4mo | $299,900 | $191 | 66 |
| 3150 Calle De Cortez | 0.48mi | 3/2.0 (-1) | 1,748 (-5%) | 1mo | $365,000 | $209 | 63 |
| 6627 Angle Rd | 0.70mi | 4/2.0 | 1,876 (+2%) | 4mo | $450,000 | $240 | 60 |
| 3032 Tiffany Ln | 0.65mi | 3/2.5 (-1) | 1,836 (-0%) | 5mo | $445,000 | $242 | 58 |
| 6742 Britt St | 0.54mi | 3/2.0 (-1) | 1,911 (+4%) | 8mo | $449,900 | $235 | 57 |
| 3038 Paso De Vivoz | 0.29mi | 3/1.5 (-1) | 1,624 (-12%) | 9mo | $375,000 | $231 | 53 |
| 3141 Calle De Ciervo | 0.50mi | 3/2.0 (-1) | 1,617 (-12%) | 7mo | $390,000 | $241 | 46 |
| 6875 Brocado Ct | 0.61mi | 3/2.0 (-1) | 1,564 (-15%) | 8mo | $400,000 | $256 | 35 |
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 · 2.74% rent growth · sell at horizon
- IRR
- -17.0%
- Equity multiple
- 0.40×
- Total profit
- $-56,845
- Equity at exit
- $50,546
- IRR
- -9.4%
- Equity multiple
- 0.43×
- Total profit
- $-54,216
- Equity at exit
- $29,311
Cash invested: $94,920 (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 32566
- Home prices YoY
- -26.2%
- Rents YoY
- 2.7%
- Active inventory
- 769
- Price-to-rent
- 10.9×
Monthly cashflow live
- Estimated rent
- $2,593 high interval (Pro) →
- Mortgage (P&I)
- −$1,778
- Tax from tax record
- −$147 /mo · $1,764/yr
- Insurance
- −$141
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$545
- Net cashflow
- $-17
Break-even live
Sensitivity live
| Price | -10% $175 | -5% $79 | +0% $-17 | +5% $-113 | +10% $-209 |
|---|---|---|---|---|---|
| Rent | -10% $-222 | -5% $-120 | +0% $-17 | +5% $85 | +10% $188 |
| Rate | -1.0pp $153 | -0.5pp $69 | base $-17 | +0.5pp $-105 | +1.0pp $-195 |
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
- $84,750
- Closing costs
- $10,170
- 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 11 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7223 Crown Ct Navarre, FL | 3.0 | 2.5 | 1585 | $1,950 | $1.23 | 25d | 1 | 0.78mi |
| 7279 Majestic Blvd Navarre, FL | 3.0 | 2.5 | 1574 | $4,000 | $2.54 | 25d | 1 | 0.81mi |
| 2885 Leahs Ln Navarre, FL | 5.0 | 3.5 | 2213 | $2,500 | $1.13 | 25d | 1 | 0.83mi |
| 2879 Leahs Ln Navarre, FL | 3.0 | 2.5 | 1839 | $2,150 | $1.17 | 25d | 1 | 0.83mi |
| 6770 East Bay Blvd Navarre, FL | 3.0 | 3.0 | 2323 | $3,500 | $1.51 | 25d | 1 | 0.85mi |
| 7288 Mossy Oaks Ct Navarre, FL | 4.0 | 2.0 | 1705 | $2,495 | $1.46 | 25d | 1 | 0.94mi |
| 3135 Hickory St Navarre, FL | 4.0 | 2.0 | 2038 | $2,520 | $1.24 | 25d | 1 | 1.22mi |
| 3135 Hickory St Navarre, FL | 4.0 | 2.0 | 2038 | $2,520 | $1.24 | 15d | 1 | 1.22mi |
| 2360 Crescent Rd Navarre, FL | 3.0 | 2.0 | 1896 | $2,175 | $1.15 | 15d | 1 | 1.29mi |
| 2360 Crescent Rd Navarre, FL | 3.0 | 2.0 | 1896 | $2,175 | $1.15 | 25d | 1 | 1.29mi |
| 2634 Hidden Estates Cir Navarre, FL | 3.0 | 2.0 | 1463 | $2,200 | $1.50 | 15d | 1 | 1.36mi |
Listing history 27 events
-
2026-06-03status $339,000 Pending 67 DOM
-
2026-06-02days on market $339,000 Active 67 DOM
-
2026-06-01days on market $339,000 Active 66 DOM
-
2026-05-31days on market $339,000 Active 65 DOM
-
2026-05-31pricedays on market $339,000 Active 64 DOM
-
2026-05-24price $365,000
-
2026-05-12price $367,000
-
2026-03-27$369,000 Active
-
2018-02-06soldstatus $195,000
-
2018-02-05soldstatus $195,000 1049-char remark
Show marketing remark (1049 chars)
NO HOA!!!PRICE REDUCED!!! Navarre All Brick 4 BDR/2 BTH Home!Quiet Cul-de-sac Neighborhood- All Newly Painted rooms & Cabinetry & New Blinds throughout- Popular Split-floor plan containing high vaulted ceilings- New Wood Laminate Flooring-Tile Floors in kitchen,Baths,& Laundry- Eat-In Kitchen boasts=island, New GE Stove/Range Top, Faucet & Pendant Lighting-Kenmore Dishwasher & Refrigerator-New & spacious Walk-In Pantry- Open to expansive Family Great Room including a corner Wood Burning Fireplace which has a new chimney & Roof replaced 2005- Inviting spacious Master Suite/Master Bath with tile floors, His/Her Closets and center Garden Tub with Double Vanity- Extra Large Sunroom at Back with Tile floors- open to Privacy Fenced backyard oasis with hand laid firepit. 2 Car garage has extra wooden shelving which conveys -Laundry Room between Kitchen to garage- Breaker Box in Laundry Room- HVAC has new Coils, Unit replaced 2013- New Water Heater 2013-Washer & Dryer Do NOT convey! 1 yr home warranty provided
-
2018-02-05soldstatus $195,000 1049-char remark
Show marketing remark (1049 chars)
NO HOA!!!PRICE REDUCED!!! Navarre All Brick 4 BDR/2 BTH Home!Quiet Cul-de-sac Neighborhood- All Newly Painted rooms & Cabinetry & New Blinds throughout- Popular Split-floor plan containing high vaulted ceilings- New Wood Laminate Flooring-Tile Floors in kitchen,Baths,& Laundry- Eat-In Kitchen boasts=island, New GE Stove/Range Top, Faucet & Pendant Lighting-Kenmore Dishwasher & Refrigerator-New & spacious Walk-In Pantry- Open to expansive Family Great Room including a corner Wood Burning Fireplace which has a new chimney & Roof replaced 2005- Inviting spacious Master Suite/Master Bath with tile floors, His/Her Closets and center Garden Tub with Double Vanity- Extra Large Sunroom at Back with Tile floors- open to Privacy Fenced backyard oasis with hand laid firepit. 2 Car garage has extra wooden shelving which conveys -Laundry Room between Kitchen to garage- Breaker Box in Laundry Room- HVAC has new Coils, Unit replaced 2013- New Water Heater 2013-Washer & Dryer Do NOT convey! 1 yr home warranty provided
-
2017-09-24$199,000 1049-char remark
Show marketing remark (1049 chars)
NO HOA!!!PRICE REDUCED!!! Navarre All Brick 4 BDR/2 BTH Home!Quiet Cul-de-sac Neighborhood- All Newly Painted rooms & Cabinetry & New Blinds throughout- Popular Split-floor plan containing high vaulted ceilings- New Wood Laminate Flooring-Tile Floors in kitchen,Baths,& Laundry- Eat-In Kitchen boasts=island, New GE Stove/Range Top, Faucet & Pendant Lighting-Kenmore Dishwasher & Refrigerator-New & spacious Walk-In Pantry- Open to expansive Family Great Room including a corner Wood Burning Fireplace which has a new chimney & Roof replaced 2005- Inviting spacious Master Suite/Master Bath with tile floors, His/Her Closets and center Garden Tub with Double Vanity- Extra Large Sunroom at Back with Tile floors- open to Privacy Fenced backyard oasis with hand laid firepit. 2 Car garage has extra wooden shelving which conveys -Laundry Room between Kitchen to garage- Breaker Box in Laundry Room- HVAC has new Coils, Unit replaced 2013- New Water Heater 2013-Washer & Dryer Do NOT convey! 1 yr home warranty provided
-
2017-09-24$199,000 1049-char remark
Show marketing remark (1049 chars)
NO HOA!!!PRICE REDUCED!!! Navarre All Brick 4 BDR/2 BTH Home!Quiet Cul-de-sac Neighborhood- All Newly Painted rooms & Cabinetry & New Blinds throughout- Popular Split-floor plan containing high vaulted ceilings- New Wood Laminate Flooring-Tile Floors in kitchen,Baths,& Laundry- Eat-In Kitchen boasts=island, New GE Stove/Range Top, Faucet & Pendant Lighting-Kenmore Dishwasher & Refrigerator-New & spacious Walk-In Pantry- Open to expansive Family Great Room including a corner Wood Burning Fireplace which has a new chimney & Roof replaced 2005- Inviting spacious Master Suite/Master Bath with tile floors, His/Her Closets and center Garden Tub with Double Vanity- Extra Large Sunroom at Back with Tile floors- open to Privacy Fenced backyard oasis with hand laid firepit. 2 Car garage has extra wooden shelving which conveys -Laundry Room between Kitchen to garage- Breaker Box in Laundry Room- HVAC has new Coils, Unit replaced 2013- New Water Heater 2013-Washer & Dryer Do NOT convey! 1 yr home warranty provided
-
2014-08-18soldstatus $172,500
-
2014-08-11soldstatus $172,500 1075-char remark
Show marketing remark (1075 chars)
Terrific find in this 4 Bedroom – 2 Bath – 1860 sqft – All Brick home! Popular split floor plan with high vaulted ceilings, wood designed laminate, tile, large pantry and large master suite are just some of the features in this home. The open dining, island kitchen, great room to the expansive huge screened porch makes it easy to enjoy family and friends no matter the occasion! The 10x24 screened porch boasts tile, and blinds on all sides for quiet mornings and cool evenings. The master suite offers wall to wall carpet, ceiling fan, great view of park like back yard and includes a designer painted bathroom, two walk in closets large garden tub/shower and a sitting double vanity. The privacy fenced park like back yard is full of flowering shrubs, palms and a paver patio for sun and barbecues! More features include newer water heater 2012, all appliances (microwave 2012, range 2007, dishwasher 2011, refrigerator 2011, washer 2005, dryer 2005), well, lawn pump, 2 car garage all on a Cul-de-sac close to Hurlburt, shopping, schools and the beach!
-
2014-08-11soldstatus $172,500
Show marketing remark (1075 chars)
Terrific find in this 4 Bedroom – 2 Bath – 1860 sqft – All Brick home! Popular split floor plan with high vaulted ceilings, wood designed laminate, tile, large pantry and large master suite are just some of the features in this home. The open dining, island kitchen, great room to the expansive huge screened porch makes it easy to enjoy family and friends no matter the occasion! The 10x24 screened porch boasts tile, and blinds on all sides for quiet mornings and cool evenings. The master suite offers wall to wall carpet, ceiling fan, great view of park like back yard and includes a designer painted bathroom, two walk in closets large garden tub/shower and a sitting double vanity. The privacy fenced park like back yard is full of flowering shrubs, palms and a paver patio for sun and barbecues! More features include newer water heater 2012, all appliances (microwave 2012, range 2007, dishwasher 2011, refrigerator 2011, washer 2005, dryer 2005), well, lawn pump, 2 car garage all on a Cul-de-sac close to Hurlburt, shopping, schools and the beach!
-
2014-04-28$172,500 1075-char remark
Show marketing remark (1075 chars)
Terrific find in this 4 Bedroom – 2 Bath – 1860 sqft – All Brick home! Popular split floor plan with high vaulted ceilings, wood designed laminate, tile, large pantry and large master suite are just some of the features in this home. The open dining, island kitchen, great room to the expansive huge screened porch makes it easy to enjoy family and friends no matter the occasion! The 10x24 screened porch boasts tile, and blinds on all sides for quiet mornings and cool evenings. The master suite offers wall to wall carpet, ceiling fan, great view of park like back yard and includes a designer painted bathroom, two walk in closets large garden tub/shower and a sitting double vanity. The privacy fenced park like back yard is full of flowering shrubs, palms and a paver patio for sun and barbecues! More features include newer water heater 2012, all appliances (microwave 2012, range 2007, dishwasher 2011, refrigerator 2011, washer 2005, dryer 2005), well, lawn pump, 2 car garage all on a Cul-de-sac close to Hurlburt, shopping, schools and the beach!
-
2014-04-28$172,500
Show marketing remark (1075 chars)
Terrific find in this 4 Bedroom – 2 Bath – 1860 sqft – All Brick home! Popular split floor plan with high vaulted ceilings, wood designed laminate, tile, large pantry and large master suite are just some of the features in this home. The open dining, island kitchen, great room to the expansive huge screened porch makes it easy to enjoy family and friends no matter the occasion! The 10x24 screened porch boasts tile, and blinds on all sides for quiet mornings and cool evenings. The master suite offers wall to wall carpet, ceiling fan, great view of park like back yard and includes a designer painted bathroom, two walk in closets large garden tub/shower and a sitting double vanity. The privacy fenced park like back yard is full of flowering shrubs, palms and a paver patio for sun and barbecues! More features include newer water heater 2012, all appliances (microwave 2012, range 2007, dishwasher 2011, refrigerator 2011, washer 2005, dryer 2005), well, lawn pump, 2 car garage all on a Cul-de-sac close to Hurlburt, shopping, schools and the beach!
-
2003-07-31soldstatus $127,900
-
2003-07-15soldstatus $127,900
-
2003-07-15soldstatus $127,900
-
2003-05-27$127,900
-
2003-05-25$127,900
-
1998-08-26soldstatus $107,500
-
1998-08-21soldstatus $107,500
-
1997-12-11$109,900
-
1993-12-01soldstatus $84,800
ⓘ 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
- $1,764 · $147/mo
- Projected year-2 tax
- $2,814 · $234/mo
- Expected delta
- +$1,050/yr (+$87/mo · 59.5%)
ⓘ 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 2/10 Low
- Heat 10/10 Extreme 7 d/yr ≥105°F today · 25 d/yr by 30 yrs out
- Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 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
- $31,119
- − Mortgage interest
- −$18,989
- − Property taxes
- −$1,764
- − Insurance
- −$1,695
- − Repairs & maintenance
- −$2,489
- − Management
- −$2,489
- − Depreciation
- −$9,862
- Taxable loss
- −$6,170
- Est. tax savings @ 24.0%
- +$1,481
- After-tax cash flow
- $1,273/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
- Santa Rosa
- NCES district ID
- 1201650
- Math proficiency
- 63% ▼ -6.00%
- Reading proficiency
- 60% ▼ -5.00%
- Median HH income
- $58,161
- Composite
- 53.12/100
- National rank
- #1511
- State rank
- #8 of 73 in FL
Livability — Navarre
- Score
- 70/100
- State rank
- #435
- US rank
- #7790
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Navarre, FL
- County
- Santa Rosa County · 194,764 people
- City population
- 43,883
- Metro
- Pensacola-Ferry Pass-Brent, FL
- Population (ZIP)
- 43,883
- Household income
- $105,551
- Rent vs Own
- Severe rent burden
- 608.0
Population outlook (Santa Rosa County) Hauer SSP2
- Today (2025)
- 195,978 people
- By 2030
- 209,782 · +7.0%
- By 2040
- 235,293 · +20.1%
- By 2050
- 256,408 · +30.8%
- By 2075
- 298,074 · +52.1%
- By 2100
- 303,216 · +54.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (75%)
- Race & ethnicity
- White 75% Two or more races 9% Hispanic / Latino 9% Black 6% Asian 3%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2%
- Common ancestry
- Scotch-Irish 3% Lithuanian 3% Romanian 2%
- Foreign-born
- 6% · Canada, Jamaica, Vietnam
- Languages at home
- 92% English-only · Spanish 4% German/W. Germanic 1% Tagalog/Filipino 1%
Political lean MEDSL · Santa Rosa
- 2024 margin
- Solid R (+51.0) · D 24.1% · R 75.0%
- 2008→2024 swing
- -3.0pp toward R · 2008: -47.9pp · 2024: -51.0pp
- All cycles
- 2024: R+51.0 2020: R+46.5 2016: R+53.5 2012: R+52.6 2008: R+47.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -105.87%
- Current HPI
- 298.6821
- Rent YoY
- ▲ 2.74%
- 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
+330.4% since first listed22 events — show timeline
- 2026-05-24 Price Changed $365,000 NAMLS
- 2026-05-12 Price Changed $367,000 NAMLS
- 2026-03-27 Listed $369,000 NAMLS
- 2018-02-06 Sold (Public Records) $195,000 Public Records
- 2018-02-05 Sold (MLS) $195,000 ECAR
- 2018-02-05 Sold (MLS) $195,000 NAMLS
- 2017-09-24 Listed $199,000 ECAR
- 2017-09-24 Listed $199,000 NAMLS
- 2014-08-18 Sold (Public Records) $172,500 Public Records
- 2014-08-11 Sold (MLS) $172,500 NAMLS
- 2014-08-11 Sold (MLS) $172,500 PARMLS
- 2014-04-28 Listed $172,500 NAMLS
- 2014-04-28 Listed $172,500 PARMLS
- 2003-07-31 Sold (Public Records) $127,900 Public Records
- 2003-07-15 Sold (MLS) $127,900 NAMLS
- 2003-07-15 Sold (MLS) $127,900 PARMLS
- 2003-05-27 Listed $127,900 NAMLS
- 2003-05-25 Listed $127,900 PARMLS
- 1998-08-26 Sold (Public Records) $107,500 Public Records
- 1998-08-21 Sold (MLS) $107,500 ECAR
- 1997-12-11 Listed $109,900 ECAR
- 1993-12-01 Sold (Public Records) $84,800 Public Records
Property tax history
+3.7%/yrLatest (2025): $1,764 · +4.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…