0out of 100
Below Average

6847 W Fairfield Dr, Pensacola, FL 32506, USA

Score Breakdown
Value23/40
Cash Flow0/35
Location11/25
$
$300,000
%
$60,000 cash at risk up front
34
6847 W Fairfield Dr, Pensacola, FL 32506, USA
4 bd3 ba

Below Average

34/100

This is a solid deal — and positive monthly cash flow. Watch that the price sits above market the rental yield is thin.

Highlights
  • $733/mo positive cash flow
  • Strong neighborhood (74/100)
Watch-outs
  • Priced 7% above market
  • Cap rate only 5.92%
  • No equity after repairs

Price vs. Market

Needs Work
Your offer
$149/sqft
Area avg
$139/sqft
7% above market average
Your offer
$300,000
At market rate
$279,251

ARV Assessment

Needs WorkAI Estimate
ARV Low
$257k
Est. ARV
$299k
ARV High
$326k
Total Investment
$300k
Est. ARV
$299k
Rehab Cost
$10k
Potential Equity
$-1k
Comparable Reasoning

Based on 4 recent sales within 0.5 miles, comparable multi-family homes of similar size traded between $257k and $326k. The subject's 2,009 sqft and 4bd/3ba layout supports a midpoint estimate of $299k.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $10k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 5 comps
25th pct
$1,180
Median /mo
$1,250
75th pct
$1,350
Monthly Rent
$1,250
Annual Rent
$15k
Rental Yield
5.0%
Cap Rate
2.8%
Market Assessment

Median area rent is $1,250/mo based on 5 comps. Standard deviation $188/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 5 comparable rentals within 2.0 miles of similar houses, monthly rents range from $1,180 (25th percentile) to $1,350 (75th percentile), with a median of $1,250.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $188.

Based on 5 rental comps within 2.0 mi · σ $188
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs Work
Price
$300,000
Loan
$240,000
$60,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,597/mo
Estimated Rent$1,250/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-12.15%
Total Payment
$1,957/mo
Monthly Cash Flow
$-707/mo
Negative cash flow: $707/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood46/100
Composite socioeconomic score
Median Income
$60k
Median Home
$201k
Median Rent
$1,280/mo
Homeownership
59.82%
Vacancy
12.05%
Population
35,202
Score Breakdown
Income & Wealth
44
Housing Market
43
Education
37
Employment
56
Stability
48
Infrastructure
78
Neighborhood data — see the full analysis on Offa

City Population

FairLive Data
Pensacola, FL
10-year population trend
+2.9% / decade
City Population
54,011
Density / sq mi
2,372
Area (sq mi)
23
Within 1 Mile
7,000
1-Mile Density
2,229
Trend Years
2014–2023

Get alerts for deals like this in Pensacola

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby