SlideShare a Scribd company logo
1 of 17
Download to read offline
ffi
4400 Bayou Blvd. 58B, Pensacola, FL 32503
6800 W. Hwy 98, Pensacola, FL 32506
www.PensacolaRealtyMasters.com
Pamela Brantley,
Broker
(850) 232-2200
Nicole St. Aubin,
Realtor
(850) 324-1615
27 Single Family Rental Homes
Rehabbed, Rented, & Packaged for Investment Sale
Full Occupancy. $260,860 Annual Rents with 11% Cap Rate
NicoleS@PensacolaRealtyMasters.com Pam@PensacolaRealtyMasters.com
Presented by Realty Masters of FL page 2 of 17
Number of Units 27 List Price $1,525,000
Total SF 28,269 Price/ Unit $56,481
Total Acres 3.84 Annual Rents $260,580
Year Built 1992-2007 Zoning Single Family
1919 N Q St.
3805 W Moreno St.
4866 Eva Dr.
6 Georgia Dr.
251 N Ct. St.
621 N A St.
1927 America Ave.
2012 Fedral Ct.
2517 N 7th Ave.
1702 W Intendencia St.
1190 Capitol Blvd.
3740 Frontera Cir.
624 N G St.
210 E Hernandez St.
1911 W. Gonzalez St.
4848 Eva Dr.
5882 Independence Dr.
6601 Plymouth St.
5579 Okaloosa St.
6119-A Louisville St.
8437 Cherry Ave.
819 N N St
1900 W Godfrey St.
1880 W Godfrey St.
3766 Frontera Cir.
3702 Frontera Cir.
Distribution by Zip Code
32501
32505
32570
32563
32503
32506
32502
3252632534
32571
78% in Escambia County
(32501, 32503, 32505, 32506, 32526, 32534)
22% Santa Rosa County
(32563, 32570, 32571)
27 Properties in the
Greater Pensacola area
• Slab on grade
• Newly built
• Vinyl sided
• Central electric
• Central heat & air
• Recently renovated
• Properly maintained
• Currently 100% Occupied
• Rents range from $750- $950
• Average Rent $804.26
• Professionally managed
• All tenants on 12 month leases
•
• $700- $900 security deposits
Rental Rate Snapshot # of Units by Rental Rate
Property Details and Specifics
Total # Type of Home Monthly Rent
1 5 Bed 2 Bath $950
1 4 Bed 2 Bath $950
2 4 Bed 2 Bath $895
1 3 Bed 1 Bath $825
11 3 Bed 1 Bath $795
8 3 Bed 1 Bath $775
1 3 Bed 1 Bath $755
2 3 Bed 1 Bath $750
27 units $21,715
Single Family Home Income Property Bundle
Purchase Price/ Value
Proposed Financing
Cap Rate 11%
GRM 5.85
Cash on Cash
Equity Build up 1 year $51,513.15
5 Bed 2 Bath Single Family Home
Built in 2000 with 1444 square feet
on a .3 acre lot near Downtown
landlord provides lawn service.
2015 Property Taxes $1,078.31
4 Bed 2 Bath Single Family Home
Built in 2007 with 1279 square feet
landlord provides lawn service.
2015 Property Taxes $1,014.68
RENTED
Lease Expires
7/31/2016
RENTED
Lease Expires
10/31/2016
4 Bed 2 Bath Single Family Home
Built in 2001 with 1279 square feet
on a .14 acre lot in West Pensacola.
landlord provides lawn service.
2015 Property Taxes $XXXX
4 Bed 2 Bath Single Family Home
Built in 2001 with 1253 square feet
on a .3 acre lot near Downtown
landlord provides lawn service.
2015 Property Taxes $1,012.59
RENTED
Lease Expires
7/31/2016
RENTED
Lease Expires
7/31/2016
3 Bed 1 Bath Single Family Home
Built in 2003 with 977 square feet
on a .13 acre lot in Downtown
and maintains the lawn.
2015 Property Taxes $1,073.45
RENTED
Lease Expires
5/31/2016
3 Bed 1 Bath Single Family Home
Built in 1992 with 1016 square feet
on a .14 acre lot in Downtown
and maintains the lawn.
2015 Property Taxes $1,105.99
RENTED
Lease Expires
5/31/2016
3 Bed 1 Bath Single Family Home
Built in 2003 with 984 square feet
on a .09 acre lot in Gulf Breeze.
maintains the lawn.
2015 Property Taxes $1,073.45
RENTED
Lease Expires
8/31/2016
3 Bed 1 Bath Single Family Home
Built in 2005 with 1034 square feet
on a .22 acre lot in Gulf Breeze.
maintains the lawn.
2015 Property Taxes $986.67
RENTED
Lease Expires
2/28/2017
3 Bed 1 Bath Single Family Home
Built in 2002 with984 square feet
on a .13 acre lot in Downtown
and provides lawn maintenance.
2015 Property Taxes $1,020.64
RENTED
Lease Expires
5/31/2016
3 Bed 1 Bath Single Family Home
Built in 2000 with 984 square feet
-
maintains the lawn.
2015 Property Taxes $997.07
RENTED
Lease Expires
6/30/2016
3 Bed 1 Bath Single Family Home
Built in 2002 with 984 square feet
on a .25 acre lot in Pensacola.
provides lawn service.
2015 Property Taxes $817.11
RENTED
Lease Expires
8/31/2016
3 Bed 1 Bath Single Family Home
Built in 2000 with 984 square feet
-
maintains the lawn.
2015 Property Taxes $997.07
RENTED
Lease Expires
6/30/2016
3 Bed 1 Bath Single Family Home
Built in 2000 with 1040 square feet
on a .1 acre lot near Downtown
and maintains the lawn.
2015 Property Taxes $975.95
RENTED
Lease Expires
6/30/2016
3 Bed 1 Bath Single Family Home
Built in 2005 with 1007 square feet
on a .1 acre lot near Downtown
but landlord provides lawn service.
2015 Property Taxes $955.94
RENTED
Lease Expires
7/31/2016
3 Bed 1 Bath Single Family Home
Built in 2000 with 1088 square feet
on a .11 acre lot in Pensacola.
-
tains the lawn.
2015 Property Taxes $993.53
RENTED
Lease Expires
7/31/2016
3 Bed 1 Bath Single Family Home
Built in 2001 with 984 square feet
on a .13 acre lot in Downtown
landlord provides lawn service.
2015 Property Taxes $876.15
RENTED
Lease Expires
11/30/2016
3 Bed 1 Bath Single Family Home
Built in 1992 with 1016 square feet
on a .16 acre lot in Milton.
maintains the lawn.
2012 Property Taxes $714.47
RENTED
Lease Expires
6/30/2016
3 Bed 1 Bath Single Family Home
Built in 2003 with 1034 square feet
maintains the lawn.
2014 Property Taxes $742.71
RENTED
Lease Expires
7/31/2016
3 Bed 1 Bath Single Family Home
Built in 2007 with 1012 square feet
on a .17 acre lot in Milton.
maintains the lawn.
2014 Property Taxes $800.44
RENTED
Lease Expires
9/30/2016
3 Bed 1 Bath Single Family Home
Built in 2007 with 1012 square feet
on a .16 acre lot near schools in
landlord provides lawn service.
2015 Property Taxes $407.65
RENTED
Lease Expires
9/30/2016
3 Bed 1 Bath Single Family Home
Built in 2003 with 1000 square feet
on a .19 acre lot in Bellview area of
and maintains the lawn.
2015 Property Taxes $879.96
RENTED
Lease Expires
9/30/2016
3 Bed 1 Bath Single Family Home
Built in 2004 with 984 square feet
on a .09 acre lot in Ensley area of
landlord provides lawn service.
2015 Property Taxes $XXX
RENTED
Lease Expires
10/31/2016
3 Bed 1 Bath Single Family Home
Built in 1996 with 1072 square feet
on a .08 acre lot near Downtown
landlord provides lawn service.
2015 Property Taxes $916.63
RENTED
Lease Expires
5/31/2016
3 Bed 1 Bath Single Family Home
Built in 1999 with 866 square feet
on a .14 acre lot near Downtown
landlord provides lawn service.
2015 Property Taxes $860.34
RENTED
Lease Expires
9/30/2016
3 Bed 1 Bath Single Family Home
Built in 1999 with 984 square feet
landlord provides lawn service.
2015 Property Taxes $737.27
RENTED
Lease Expires
8/31/2016
3 Bed 1 Bath Single Family Home
Built in 1999 with 1040 square feet
on a .14 acre lot near Downtown
landlord provides lawn service.
2015 Property Taxes $XXX
RENTED
Lease Expires
8/31/2016
3 Bed 1 Bath Single Family Home
Built in 1992 with 1011 square feet
on a .09 acre lot in Pensacola.
landlord provides lawn service.
2015 Property Taxes $780.80
RENTED
Lease Expires
9/30/2016
Escambia County
Pensacola, FL
Santa Rosa County
Pensacola
Pace
Milton
Gulf Breeze
Downtown
Pensacola

More Related Content

What's hot

Pp 29 Garden Dr, Litchfield, Nh
Pp 29 Garden Dr, Litchfield, NhPp 29 Garden Dr, Litchfield, Nh
Pp 29 Garden Dr, Litchfield, Nh
kvasel
 
30264 nicaboyne lake road n webb lake wi pdf
30264 nicaboyne lake road n webb lake wi pdf30264 nicaboyne lake road n webb lake wi pdf
30264 nicaboyne lake road n webb lake wi pdf
Nick Clementi
 

What's hot (20)

For sale: house + 5 acres
For sale: house + 5 acresFor sale: house + 5 acres
For sale: house + 5 acres
 
Marketing Book
Marketing BookMarketing Book
Marketing Book
 
Kilkenny Lodge
Kilkenny LodgeKilkenny Lodge
Kilkenny Lodge
 
6 Fairway Drive, Caswell Beach, NC
6 Fairway Drive, Caswell Beach, NC6 Fairway Drive, Caswell Beach, NC
6 Fairway Drive, Caswell Beach, NC
 
13 Fairway Drive, Caswell Beach, NC
13 Fairway Drive, Caswell Beach, NC13 Fairway Drive, Caswell Beach, NC
13 Fairway Drive, Caswell Beach, NC
 
UNDER CONTRACT $110k ABOVE ASKING PRICE- NORTHGATE QUEENSLANDER
UNDER CONTRACT $110k ABOVE ASKING PRICE- NORTHGATE QUEENSLANDERUNDER CONTRACT $110k ABOVE ASKING PRICE- NORTHGATE QUEENSLANDER
UNDER CONTRACT $110k ABOVE ASKING PRICE- NORTHGATE QUEENSLANDER
 
Open house
Open houseOpen house
Open house
 
Pp 29 Garden Dr, Litchfield, Nh
Pp 29 Garden Dr, Litchfield, NhPp 29 Garden Dr, Litchfield, Nh
Pp 29 Garden Dr, Litchfield, Nh
 
Real Estate Market Report for the Ridgecrest area of Westfield, MA 01085
Real Estate Market Report for the Ridgecrest area of Westfield, MA 01085Real Estate Market Report for the Ridgecrest area of Westfield, MA 01085
Real Estate Market Report for the Ridgecrest area of Westfield, MA 01085
 
List2
List2List2
List2
 
Condos For Sale in Coquitlam
Condos For Sale in CoquitlamCondos For Sale in Coquitlam
Condos For Sale in Coquitlam
 
Gellideg 2014 final
Gellideg 2014 finalGellideg 2014 final
Gellideg 2014 final
 
30264 nicaboyne lake road n webb lake wi pdf
30264 nicaboyne lake road n webb lake wi pdf30264 nicaboyne lake road n webb lake wi pdf
30264 nicaboyne lake road n webb lake wi pdf
 
39 18th-ave TurnKey Homes
39 18th-ave TurnKey Homes39 18th-ave TurnKey Homes
39 18th-ave TurnKey Homes
 
17 harvey.flyer.pdf
17 harvey.flyer.pdf17 harvey.flyer.pdf
17 harvey.flyer.pdf
 
Barberton, Ohio 44203 real estate and housing
Barberton, Ohio 44203 real estate and housingBarberton, Ohio 44203 real estate and housing
Barberton, Ohio 44203 real estate and housing
 
Riviera Cedar Homes, Inc.
Riviera Cedar Homes, Inc.Riviera Cedar Homes, Inc.
Riviera Cedar Homes, Inc.
 
What you can buy for $250,000 on and off Long Island
What you can buy for $250,000 on and off Long IslandWhat you can buy for $250,000 on and off Long Island
What you can buy for $250,000 on and off Long Island
 
1 bed apartment in burj residence tower 8 (t1) community view 906 sq ft
1 bed apartment in burj residence tower 8 (t1) community view 906 sq ft1 bed apartment in burj residence tower 8 (t1) community view 906 sq ft
1 bed apartment in burj residence tower 8 (t1) community view 906 sq ft
 
131 Arthur Drive, Clayton NC
131 Arthur Drive, Clayton NC131 Arthur Drive, Clayton NC
131 Arthur Drive, Clayton NC
 

Similar to Pensacola Property Investment Bundle Presentation

Crystal Ridge Brochure - 011615
Crystal Ridge  Brochure - 011615 Crystal Ridge  Brochure - 011615
Crystal Ridge Brochure - 011615
Anthony Hurley
 

Similar to Pensacola Property Investment Bundle Presentation (19)

Real Estate Market Report - Grafton November 2016
Real Estate Market Report - Grafton November 2016Real Estate Market Report - Grafton November 2016
Real Estate Market Report - Grafton November 2016
 
These three dream homes are for sale in greenville nc and we want to move in now
These three dream homes are for sale in greenville nc and we want to move in nowThese three dream homes are for sale in greenville nc and we want to move in now
These three dream homes are for sale in greenville nc and we want to move in now
 
Golf course communities in wilmington nc
Golf course communities in wilmington ncGolf course communities in wilmington nc
Golf course communities in wilmington nc
 
Quarterly Real Estate Market Report - Milwaukee December 2016
Quarterly Real Estate Market Report - Milwaukee December 2016Quarterly Real Estate Market Report - Milwaukee December 2016
Quarterly Real Estate Market Report - Milwaukee December 2016
 
Market Activity Report, Aventura -Miami FL, Zip code 33180
Market Activity Report, Aventura -Miami FL, Zip code 33180 Market Activity Report, Aventura -Miami FL, Zip code 33180
Market Activity Report, Aventura -Miami FL, Zip code 33180
 
Mile 7 carcross rd whitehorse real estate dome realty inc
Mile 7 carcross rd   whitehorse real estate   dome realty incMile 7 carcross rd   whitehorse real estate   dome realty inc
Mile 7 carcross rd whitehorse real estate dome realty inc
 
Open house 610 County Rd, #4, Holyoke, MA 01040- Condo for sale
Open house 610 County Rd, #4, Holyoke, MA 01040- Condo for saleOpen house 610 County Rd, #4, Holyoke, MA 01040- Condo for sale
Open house 610 County Rd, #4, Holyoke, MA 01040- Condo for sale
 
MySA Homes - May 2014
MySA Homes - May 2014MySA Homes - May 2014
MySA Homes - May 2014
 
Market activity-report germantown-tennessee-2016-10-09-17-20-30
Market activity-report germantown-tennessee-2016-10-09-17-20-30Market activity-report germantown-tennessee-2016-10-09-17-20-30
Market activity-report germantown-tennessee-2016-10-09-17-20-30
 
Test CMA
Test CMATest CMA
Test CMA
 
Test CMA
Test CMATest CMA
Test CMA
 
Crystal Ridge Brochure - 011615
Crystal Ridge  Brochure - 011615 Crystal Ridge  Brochure - 011615
Crystal Ridge Brochure - 011615
 
Southwood flips - Before and After with Pics and Prices
Southwood flips - Before and After with Pics and PricesSouthwood flips - Before and After with Pics and Prices
Southwood flips - Before and After with Pics and Prices
 
PATRICK PARKER REALTY OPEN HOUSE EVENT! FEBRUARY 26, 2017
PATRICK PARKER REALTY OPEN HOUSE EVENT! FEBRUARY 26, 2017PATRICK PARKER REALTY OPEN HOUSE EVENT! FEBRUARY 26, 2017
PATRICK PARKER REALTY OPEN HOUSE EVENT! FEBRUARY 26, 2017
 
December 2013 marketing report
December 2013 marketing reportDecember 2013 marketing report
December 2013 marketing report
 
Listing portfoliodigital
Listing portfoliodigitalListing portfoliodigital
Listing portfoliodigital
 
Listing portfoliodigital
Listing portfoliodigitalListing portfoliodigital
Listing portfoliodigital
 
2016 Portfolio Of Luxury Homes - Houston and The Woodlands - BHGRE Gary Greene
2016 Portfolio Of Luxury Homes - Houston and The Woodlands - BHGRE Gary Greene2016 Portfolio Of Luxury Homes - Houston and The Woodlands - BHGRE Gary Greene
2016 Portfolio Of Luxury Homes - Houston and The Woodlands - BHGRE Gary Greene
 
Legend Real Estate Corp.
Legend  Real  Estate  Corp.Legend  Real  Estate  Corp.
Legend Real Estate Corp.
 

Recently uploaded

Bptp The Amaario Launch Luxury Project Sector 37D Gurgaon Dwarka Expressway...
Bptp The Amaario Launch  Luxury Project  Sector 37D Gurgaon Dwarka Expressway...Bptp The Amaario Launch  Luxury Project  Sector 37D Gurgaon Dwarka Expressway...
Bptp The Amaario Launch Luxury Project Sector 37D Gurgaon Dwarka Expressway...
ApartmentWala1
 
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
delhi24hrs1
 
Listing Turkey - 2024 - May Featured Portfolio
Listing Turkey - 2024 - May Featured PortfolioListing Turkey - 2024 - May Featured Portfolio
Listing Turkey - 2024 - May Featured Portfolio
Listing Turkey
 
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
delhi24hrs1
 
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
asmaqueen5
 
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
ApartmentWala1
 
Acibadem Konaklari Uskudar - Listin Turkey
Acibadem Konaklari Uskudar - Listin TurkeyAcibadem Konaklari Uskudar - Listin Turkey
Acibadem Konaklari Uskudar - Listin Turkey
Listing Turkey
 
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
asmaqueen5
 
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
delhi24hrs1
 

Recently uploaded (20)

Bptp The Amaario Launch Luxury Project Sector 37D Gurgaon Dwarka Expressway...
Bptp The Amaario Launch  Luxury Project  Sector 37D Gurgaon Dwarka Expressway...Bptp The Amaario Launch  Luxury Project  Sector 37D Gurgaon Dwarka Expressway...
Bptp The Amaario Launch Luxury Project Sector 37D Gurgaon Dwarka Expressway...
 
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
Low Rate ✨➥9711108085▻✨Call Girls In East Of Kailash (E.K) (Delhi)
 
Madhugiri Boucher Managed Farmland (knx)
Madhugiri Boucher Managed Farmland (knx)Madhugiri Boucher Managed Farmland (knx)
Madhugiri Boucher Managed Farmland (knx)
 
Listing Turkey - 2024 - May Featured Portfolio
Listing Turkey - 2024 - May Featured PortfolioListing Turkey - 2024 - May Featured Portfolio
Listing Turkey - 2024 - May Featured Portfolio
 
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
Low Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 21 (Gurgaon)
 
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
Call girls in Shakti Nagar Delhi~8447779280°/=@/ Short 1500 Night 6000}ESCORT...
 
Vanam At Purva Soukhyam Guduvanchery.pdf.pdf
Vanam At Purva Soukhyam Guduvanchery.pdf.pdfVanam At Purva Soukhyam Guduvanchery.pdf.pdf
Vanam At Purva Soukhyam Guduvanchery.pdf.pdf
 
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
Low Density Living New Project in BPTP THE AMAARIO Sector 37D Gurgaon Haryana...
 
Kalpataru Exquisite Wakad Pune E-Brochure.pdf
Kalpataru Exquisite Wakad Pune  E-Brochure.pdfKalpataru Exquisite Wakad Pune  E-Brochure.pdf
Kalpataru Exquisite Wakad Pune E-Brochure.pdf
 
Top tourism places in Dubai - Inch & Brick Realty
Top tourism places in Dubai - Inch & Brick RealtyTop tourism places in Dubai - Inch & Brick Realty
Top tourism places in Dubai - Inch & Brick Realty
 
Acibadem Konaklari Uskudar - Listin Turkey
Acibadem Konaklari Uskudar - Listin TurkeyAcibadem Konaklari Uskudar - Listin Turkey
Acibadem Konaklari Uskudar - Listin Turkey
 
Ganga Platinum Kharadi Pune brochure.pdf
Ganga Platinum Kharadi Pune brochure.pdfGanga Platinum Kharadi Pune brochure.pdf
Ganga Platinum Kharadi Pune brochure.pdf
 
Housing Price Regulation Thesis Defense by Slidesgo.pptx
Housing Price Regulation Thesis Defense by Slidesgo.pptxHousing Price Regulation Thesis Defense by Slidesgo.pptx
Housing Price Regulation Thesis Defense by Slidesgo.pptx
 
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
Low rate ↬Call girls in Sabzi Mandi Delhi | 8447779280}Escort Service In All ...
 
SVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property BroadcastSVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property Broadcast
 
Eldeco Dwarka Project In Delhi-brochure.pdf.pdf
Eldeco Dwarka Project In Delhi-brochure.pdf.pdfEldeco Dwarka Project In Delhi-brochure.pdf.pdf
Eldeco Dwarka Project In Delhi-brochure.pdf.pdf
 
Retail Space for Lease - 1221 W. Main St., Sun Prairie, WI
Retail Space for Lease - 1221 W. Main St., Sun Prairie, WIRetail Space for Lease - 1221 W. Main St., Sun Prairie, WI
Retail Space for Lease - 1221 W. Main St., Sun Prairie, WI
 
Prestige Sancoale Goa Residneces Brochure.pdf
Prestige Sancoale Goa Residneces Brochure.pdfPrestige Sancoale Goa Residneces Brochure.pdf
Prestige Sancoale Goa Residneces Brochure.pdf
 
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
Cheap Rate ✨➥9582086666▻✨Call Girls In Gurgaon Sector 1 (Gurgaon)
 
Kohinoor Teiko Hinjewadi Phase 2 Pune E-Brochure.pdf
Kohinoor Teiko Hinjewadi Phase 2 Pune  E-Brochure.pdfKohinoor Teiko Hinjewadi Phase 2 Pune  E-Brochure.pdf
Kohinoor Teiko Hinjewadi Phase 2 Pune E-Brochure.pdf
 

Pensacola Property Investment Bundle Presentation

  • 1. ffi 4400 Bayou Blvd. 58B, Pensacola, FL 32503 6800 W. Hwy 98, Pensacola, FL 32506 www.PensacolaRealtyMasters.com Pamela Brantley, Broker (850) 232-2200 Nicole St. Aubin, Realtor (850) 324-1615 27 Single Family Rental Homes Rehabbed, Rented, & Packaged for Investment Sale Full Occupancy. $260,860 Annual Rents with 11% Cap Rate NicoleS@PensacolaRealtyMasters.com Pam@PensacolaRealtyMasters.com
  • 2. Presented by Realty Masters of FL page 2 of 17 Number of Units 27 List Price $1,525,000 Total SF 28,269 Price/ Unit $56,481 Total Acres 3.84 Annual Rents $260,580 Year Built 1992-2007 Zoning Single Family 1919 N Q St. 3805 W Moreno St. 4866 Eva Dr. 6 Georgia Dr. 251 N Ct. St. 621 N A St. 1927 America Ave. 2012 Fedral Ct. 2517 N 7th Ave. 1702 W Intendencia St. 1190 Capitol Blvd. 3740 Frontera Cir. 624 N G St. 210 E Hernandez St. 1911 W. Gonzalez St. 4848 Eva Dr. 5882 Independence Dr. 6601 Plymouth St. 5579 Okaloosa St. 6119-A Louisville St. 8437 Cherry Ave. 819 N N St 1900 W Godfrey St. 1880 W Godfrey St. 3766 Frontera Cir. 3702 Frontera Cir. Distribution by Zip Code 32501 32505 32570 32563 32503 32506 32502 3252632534 32571 78% in Escambia County (32501, 32503, 32505, 32506, 32526, 32534) 22% Santa Rosa County (32563, 32570, 32571) 27 Properties in the Greater Pensacola area • Slab on grade • Newly built • Vinyl sided • Central electric • Central heat & air • Recently renovated • Properly maintained • Currently 100% Occupied • Rents range from $750- $950 • Average Rent $804.26 • Professionally managed • All tenants on 12 month leases • • $700- $900 security deposits Rental Rate Snapshot # of Units by Rental Rate Property Details and Specifics Total # Type of Home Monthly Rent 1 5 Bed 2 Bath $950 1 4 Bed 2 Bath $950 2 4 Bed 2 Bath $895 1 3 Bed 1 Bath $825 11 3 Bed 1 Bath $795 8 3 Bed 1 Bath $775 1 3 Bed 1 Bath $755 2 3 Bed 1 Bath $750 27 units $21,715 Single Family Home Income Property Bundle
  • 3. Purchase Price/ Value Proposed Financing Cap Rate 11% GRM 5.85 Cash on Cash Equity Build up 1 year $51,513.15
  • 4. 5 Bed 2 Bath Single Family Home Built in 2000 with 1444 square feet on a .3 acre lot near Downtown landlord provides lawn service. 2015 Property Taxes $1,078.31 4 Bed 2 Bath Single Family Home Built in 2007 with 1279 square feet landlord provides lawn service. 2015 Property Taxes $1,014.68 RENTED Lease Expires 7/31/2016 RENTED Lease Expires 10/31/2016
  • 5. 4 Bed 2 Bath Single Family Home Built in 2001 with 1279 square feet on a .14 acre lot in West Pensacola. landlord provides lawn service. 2015 Property Taxes $XXXX 4 Bed 2 Bath Single Family Home Built in 2001 with 1253 square feet on a .3 acre lot near Downtown landlord provides lawn service. 2015 Property Taxes $1,012.59 RENTED Lease Expires 7/31/2016 RENTED Lease Expires 7/31/2016
  • 6. 3 Bed 1 Bath Single Family Home Built in 2003 with 977 square feet on a .13 acre lot in Downtown and maintains the lawn. 2015 Property Taxes $1,073.45 RENTED Lease Expires 5/31/2016 3 Bed 1 Bath Single Family Home Built in 1992 with 1016 square feet on a .14 acre lot in Downtown and maintains the lawn. 2015 Property Taxes $1,105.99 RENTED Lease Expires 5/31/2016
  • 7. 3 Bed 1 Bath Single Family Home Built in 2003 with 984 square feet on a .09 acre lot in Gulf Breeze. maintains the lawn. 2015 Property Taxes $1,073.45 RENTED Lease Expires 8/31/2016 3 Bed 1 Bath Single Family Home Built in 2005 with 1034 square feet on a .22 acre lot in Gulf Breeze. maintains the lawn. 2015 Property Taxes $986.67 RENTED Lease Expires 2/28/2017
  • 8. 3 Bed 1 Bath Single Family Home Built in 2002 with984 square feet on a .13 acre lot in Downtown and provides lawn maintenance. 2015 Property Taxes $1,020.64 RENTED Lease Expires 5/31/2016 3 Bed 1 Bath Single Family Home Built in 2000 with 984 square feet - maintains the lawn. 2015 Property Taxes $997.07 RENTED Lease Expires 6/30/2016
  • 9. 3 Bed 1 Bath Single Family Home Built in 2002 with 984 square feet on a .25 acre lot in Pensacola. provides lawn service. 2015 Property Taxes $817.11 RENTED Lease Expires 8/31/2016 3 Bed 1 Bath Single Family Home Built in 2000 with 984 square feet - maintains the lawn. 2015 Property Taxes $997.07 RENTED Lease Expires 6/30/2016
  • 10. 3 Bed 1 Bath Single Family Home Built in 2000 with 1040 square feet on a .1 acre lot near Downtown and maintains the lawn. 2015 Property Taxes $975.95 RENTED Lease Expires 6/30/2016 3 Bed 1 Bath Single Family Home Built in 2005 with 1007 square feet on a .1 acre lot near Downtown but landlord provides lawn service. 2015 Property Taxes $955.94 RENTED Lease Expires 7/31/2016
  • 11. 3 Bed 1 Bath Single Family Home Built in 2000 with 1088 square feet on a .11 acre lot in Pensacola. - tains the lawn. 2015 Property Taxes $993.53 RENTED Lease Expires 7/31/2016 3 Bed 1 Bath Single Family Home Built in 2001 with 984 square feet on a .13 acre lot in Downtown landlord provides lawn service. 2015 Property Taxes $876.15 RENTED Lease Expires 11/30/2016
  • 12. 3 Bed 1 Bath Single Family Home Built in 1992 with 1016 square feet on a .16 acre lot in Milton. maintains the lawn. 2012 Property Taxes $714.47 RENTED Lease Expires 6/30/2016 3 Bed 1 Bath Single Family Home Built in 2003 with 1034 square feet maintains the lawn. 2014 Property Taxes $742.71 RENTED Lease Expires 7/31/2016
  • 13. 3 Bed 1 Bath Single Family Home Built in 2007 with 1012 square feet on a .17 acre lot in Milton. maintains the lawn. 2014 Property Taxes $800.44 RENTED Lease Expires 9/30/2016 3 Bed 1 Bath Single Family Home Built in 2007 with 1012 square feet on a .16 acre lot near schools in landlord provides lawn service. 2015 Property Taxes $407.65 RENTED Lease Expires 9/30/2016
  • 14. 3 Bed 1 Bath Single Family Home Built in 2003 with 1000 square feet on a .19 acre lot in Bellview area of and maintains the lawn. 2015 Property Taxes $879.96 RENTED Lease Expires 9/30/2016 3 Bed 1 Bath Single Family Home Built in 2004 with 984 square feet on a .09 acre lot in Ensley area of landlord provides lawn service. 2015 Property Taxes $XXX RENTED Lease Expires 10/31/2016
  • 15. 3 Bed 1 Bath Single Family Home Built in 1996 with 1072 square feet on a .08 acre lot near Downtown landlord provides lawn service. 2015 Property Taxes $916.63 RENTED Lease Expires 5/31/2016 3 Bed 1 Bath Single Family Home Built in 1999 with 866 square feet on a .14 acre lot near Downtown landlord provides lawn service. 2015 Property Taxes $860.34 RENTED Lease Expires 9/30/2016
  • 16. 3 Bed 1 Bath Single Family Home Built in 1999 with 984 square feet landlord provides lawn service. 2015 Property Taxes $737.27 RENTED Lease Expires 8/31/2016 3 Bed 1 Bath Single Family Home Built in 1999 with 1040 square feet on a .14 acre lot near Downtown landlord provides lawn service. 2015 Property Taxes $XXX RENTED Lease Expires 8/31/2016
  • 17. 3 Bed 1 Bath Single Family Home Built in 1992 with 1011 square feet on a .09 acre lot in Pensacola. landlord provides lawn service. 2015 Property Taxes $780.80 RENTED Lease Expires 9/30/2016 Escambia County Pensacola, FL Santa Rosa County Pensacola Pace Milton Gulf Breeze Downtown Pensacola