CashFlowRE
Sign in Sign up
519 Batten Blvd
D Composite 43.73
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).

  • Cash flow +13.7/30.0
  • ARV discount +11.1/15.0
  • DSCR +4.1/10.0
  • Schools +3.6/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

519 Batten Blvd · Pensacola Station, FL 32507
4 bd · 3.0 ba · 1,885 sqft · SingleFamily public records · 82 Days on market
Built 1999 0.25 ac lot Est $369k · 8% under

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

Listing remarks MLS

Don't miss this 4 Bed, 2 Bath brick home conveniently located in Emerald Shores - just minutes to NAS Pensacola, beaches, kids parks, library, shopping, dining and schools. Recent updates include paint and flooring - no carpets! Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a bay window breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & great walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! 2 car attached garage for parking and storage needs. Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. Call today to schedule a viewing!

Key facts

  • Quartz countertops
  • Brick home
  • Sprinkler system

Tags

BRICK HOMESPRINKLER SYSTEMAMPLE CABINETRY SPACENEWER GRANITE COUNTERTOPSQUARTZ COUNTERTOPSNAVAL AIR STATION PENSACOLA

Property features AI

Finance

  • Financial info: Homestead exemption present
  • HOA & community: No homeowners association

Exterior

  • Parking: Attached 2-car garage with garage door opener; Two covered parking spaces (total 2 parking spaces)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electric with circuit breakers; Ridge vent (energy efficiency feature)
  • Home design: Resale single-family home; One story
  • Construction: Brick construction; Composition roof; Slab foundation
  • Exterior features: Back yard fencing; Patio; Interior lot

Interior

  • Kitchen: Updated kitchen; Kitchen island; Pantry; Appliances include dishwasher; recent appliance updates and granite countertops
  • Bedrooms: Master bedroom on the first floor; Additional bedrooms on the first floor
  • Flooring: Brick flooring; Simulated wood flooring
  • Bathrooms: Two full bathrooms; Bathrooms recently updated (paint, flooring, quartz countertops)
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; High ceilings; High-speed internet; Double pane windows with blinds
  • Laundry & utility: Indoor laundry with washer/dryer hookups; Gas water heater

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 4-bed/3.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $25 ($299/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 $285k (16.2% below list).
  • Recommended offer: $285k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 2.1% in Pensacola Station — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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 (+1.2%/yr); 702 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,479 units permitted in Escambia County in 2024 (0 in 5+ unit buildings).
  • At $2,850/mo this rent would consume 46% of the median local household income ($74k/yr) (locally 1175% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • 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 82 days — a 6% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $284,963 (16.2% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.84%
Cap rate
6.38%
Cash-on-cash
0.31%
DSCR
1.01
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$369,460
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9915 Rail Cir 0.31mi 3/2.0 (-1) 1,883 (-0%) 0mo $369,000 $196 76
9965 Rail Cir 0.25mi 3/2.0 (-1) 1,908 (+1%) 8mo $405,000 $212 71
9925 Rail Cir 0.30mi 5/2.0 (+1) 1,955 (+4%) 3mo $409,000 $209 68
9601 Grallatorial Cir 0.16mi 3/2.0 (-1) 2,090 (+11%) 1mo $427,000 $204 64
557 Batten Blvd 0.28mi 3/2.0 (-1) 2,030 (+8%) 3mo $315,000 $155 62
9980 Rail Cir 0.24mi 3/2.0 (-1) 2,054 (+9%) 6mo $425,000 $207 60
5494 Keel Dr 0.65mi 4/2.0 1,900 (+1%) 8mo $300,000 $158 58
835 Ebb Tide Dr 0.69mi 3/2.0 (-1) 1,862 (-1%) 2mo $340,000 $183 55
578 Batten Blvd 0.35mi 3/2.0 (-1) 2,044 (+8%) 7mo $342,000 $167 55
10027 Pandion Trl 0.59mi 4/2.0 2,007 (+6%) 8mo $422,000 $210 51
831 Ebb Tide Dr 0.71mi 3/2.0 (-1) 1,827 (-3%) 4mo $344,000 $188 50
124 Gunwale Rd 0.73mi 3/2.0 (-1) 1,978 (+5%) 6mo $330,000 $167 44

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 · 1.22% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-58,539
Equity at exit
$50,680
10-year hold
IRR
-13.5%
Equity multiple
0.28×
Total profit
$-68,918
Equity at exit
$29,388

Cash invested: $95,172 (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 32507

Home prices YoY
-4.6%
Rents YoY
1.2%
Active inventory
702
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,850 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$302 /mo · $3,626/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$598
Net cashflow
$25

Break-even live

Break-even rent $2,818
Max offer price $339,900
Occupancy floor 94%

Sensitivity live

Price -10% $217 -5% $121 +0% $25 +5% $-71 +10% $-167
Rent -10% $-200 -5% $-88 +0% $25 +5% $137 +10% $250
Rate -1.0pp $196 -0.5pp $111 base $25 +0.5pp $-63 +1.0pp $-153

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
$84,975
Closing costs
$10,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9548 Lorikeet Ln Pensacola, FL 4.0 2.5 2600 $3,600 $1.38 14d 1 0.37mi
4631 Carlstrom Ln Pensacola, FL 4.0 2.0 1707 $2,000 $1.17 14d 1 0.66mi

Listing history 14 events

  1. 2026-05-07
    historical Contingent
  2. 2026-04-07
    price $339,900
  3. 2026-03-04
    listed $349,900 Active
  4. 2023-06-06
    soldstatus $350,000 Sold 1128-char remark
    Show marketing remark (1128 chars)

    Don't miss this 4 Bed, 2 Bath brick home conveniently located in Emerald Shores - just minutes to NAS Pensacola, beaches, kids parks, library, shopping, dining and schools. Recent updates include paint and flooring - no carpets! Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a bay window breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & great walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! 2 car attached garage for parking and storage needs. Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. Call today to schedule a viewing!

  5. 2023-04-26
    historical Contingent 1128-char remark
    Show marketing remark (1128 chars)

    Don't miss this 4 Bed, 2 Bath brick home conveniently located in Emerald Shores - just minutes to NAS Pensacola, beaches, kids parks, library, shopping, dining and schools. Recent updates include paint and flooring - no carpets! Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a bay window breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & great walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! 2 car attached garage for parking and storage needs. Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. Call today to schedule a viewing!

  6. 2023-04-06
    listed $349,000 Active 1128-char remark
    Show marketing remark (1128 chars)

    Don't miss this 4 Bed, 2 Bath brick home conveniently located in Emerald Shores - just minutes to NAS Pensacola, beaches, kids parks, library, shopping, dining and schools. Recent updates include paint and flooring - no carpets! Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a bay window breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & great walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! 2 car attached garage for parking and storage needs. Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. Call today to schedule a viewing!

  7. 2021-11-01
    soldstatus $262,700
  8. 2021-10-29
    soldstatus $262,650 Sold 1110-char remark
    Show marketing remark (1110 chars)

    Located in Emerald Shores this 4 Bed, 2 bath brick home is conveniently situated minutes to NAS Pensacola, kids parks, library, shopping, dining and schools. Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. 2 car attached garage. Roof is approximately 2 years old. Don't miss this 4/2 in SW Pensacola's Emerald Shores, call today to schedule a viewing! Sold As Is

  9. 2021-09-29
    historical Contingent 1110-char remark
    Show marketing remark (1110 chars)

    Located in Emerald Shores this 4 Bed, 2 bath brick home is conveniently situated minutes to NAS Pensacola, kids parks, library, shopping, dining and schools. Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. 2 car attached garage. Roof is approximately 2 years old. Don't miss this 4/2 in SW Pensacola's Emerald Shores, call today to schedule a viewing! Sold As Is

  10. 2021-09-25
    listed $255,000 Active 1110-char remark
    Show marketing remark (1110 chars)

    Located in Emerald Shores this 4 Bed, 2 bath brick home is conveniently situated minutes to NAS Pensacola, kids parks, library, shopping, dining and schools. Foyer entry opens to the spacious living room with high ceilings, plant ledges, and french doors that open out to back patio/yard. There is also a formal dining room or additional living space/home office just off the entryway. The kitchen offers ample counter space and storage with island workspace & added pantry storage space! Island features eat-in breakfast bar + there is a breakfast dining area that overlooks the back yard. Split bedroom floor plan offers a private master suite with glamour bath with garden tub, separate shower, water closet & walk-in closet storage. There are three guest rooms and a full guest bath on the opposite side of the home. Indoor laundry room too! Enjoy watching the Blue Angels practice overhead from our back patio & privacy fenced backyard. 2 car attached garage. Roof is approximately 2 years old. Don't miss this 4/2 in SW Pensacola's Emerald Shores, call today to schedule a viewing! Sold As Is

  11. 2016-03-29
    soldstatus $169,000
  12. 2016-03-28
    soldstatus $169,000
  13. 2015-12-05
    listed $170,000
  14. 1997-12-01
    soldstatus $931,000

ⓘ 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
$3,626 · $302/mo
Projected year-2 tax
$3,626 · $302/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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 24 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
$34,196
− Mortgage interest
−$19,040
− Property taxes
−$3,626
− Insurance
−$1,700
− Repairs & maintenance
−$2,736
− Management
−$2,736
− Depreciation
−$9,888
Taxable loss
−$5,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,327
After-tax cash flow
$1,626/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 Station

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Escambia County · 301,722 people
City population
4,993
Metro
Pensacola-Ferry Pass-Brent, FL
Population (ZIP)
32,226
Household income
$73,540
Rent vs Own
34.6% rent · 65.4% 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

Price history

-63.5% since first listed
14 events — show timeline
  • 2026-05-07 Contingent PARMLS
  • 2026-04-07 Price Changed $339,900 PARMLS
  • 2026-03-04 Listed $349,900 PARMLS
  • 2023-06-06 Sold (MLS) $350,000 PARMLS
  • 2023-04-26 Contingent PARMLS
  • 2023-04-06 Listed $349,000 PARMLS
  • 2021-11-01 Sold (Public Records) $262,700 Public Records
  • 2021-10-29 Sold (MLS) $262,650 PARMLS
  • 2021-09-29 Contingent PARMLS
  • 2021-09-25 Listed $255,000 PARMLS
  • 2016-03-29 Sold (Public Records) $169,000 Public Records
  • 2016-03-28 Sold (MLS) $169,000 PARMLS
  • 2015-12-05 Listed $170,000 PARMLS
  • 1997-12-01 Sold (Public Records) $931,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $3,626 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…