Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    2002 Wyatt Dr, Unit unit A & B Pensacola, FL 32514

    Sponsored
    For Sale
    Pending
    $350,000

    MULTI_FAMILY - Pensacola, FL

    Days on Market:
    2
    Last Refresh:
    Jan 30 at 12:06 pm

    Property Features for 2002 Wyatt Dr

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Pending
    APN
    0515300800008004
    Exterior features
    Rain Gutters
    Fencing
    Privacy
    Appliances
    Water Heater, Electric Water Heater, Dishwasher, Disposal, Refrigerator, Self Cleaning Oven

    Utilities

    Heating system
    Heat Pump (Heating), Central
    Cooling system
    Central Air, Ceiling Fan(s), Multi Units
    Water source
    Public

    Building Details

    Year built
    2005
    Floors in Building
    1
    Number of units
    2
    Building materials
    Frame
    Roof type
    Composition

    We can help!

    Listing Contact
    Eric Gleaton
    Eric Gleaton

    ERIC GLEATON REALTY, INC 225 850-477-5908

    Listing agent Eric Gleaton

    Listing date Jan 29, 2026

    MLS# 675956

    Copyright © 2026 Pensacola Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Pensacola Duplex Near UWF Campus

    This duplex in Pensacola, Florida, features two units, each with two bedrooms and two bathrooms. The property is located just outside of the University of West Florida (UWF) campus and is close to amenities in the north end of town. Unit A's lease expires September 31, 2026, and was rented for $1,200.00 per month. Unit B is currently rented for $1250.00 a month on a 12-month lease that started 7/1/25. The property is an excellent income-producing opportunity with rental potential of $1,200.00 to $1,300.00 for each unit. A new roof was installed in November of 2024. The property is suitable as a rental property or for a UWF student.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Specialty properties

    Map

    City
    Pensacola
    County
    Escambia
    State
    Florida
    Longitude
    -87.213791
    Latitude
    30.535392

    Nearby Similar for Sale

    • $950,000
      1,590 SF

      Turnkey Income Property in Pensacola

      Six-unit property with strong cash flow and short-term rental potential.
      2001 N 61St Ave, Pensacola, FL 32506
      View Details
    • $330,000

      Pensacola Multifamily with Inground Pool

      Multifamily property featuring two units and an inground pool.
      3781 Nobles St, Pensacola, FL 32514
      View Details
    • New
      $550,000

      Pensacola Multifamily Investment Opportunity

      Fully occupied 4-unit property with recent upgrades and strong income.
      2881 E Johnson Ave, Pensacola, FL 32514
      View Details
    • $725,000

      Historic Downtown Pensacola Multifamily Property

      Turnkey, income-producing multifamily property in the heart of Pensacola.
      522 N 7Th Ave, Pensacola, FL 32501
      View Details
    • $590,000
      2,380 SF

      Pensacola Single-Story Home with Pond View

      Four-bedroom home in maritime community with pond and marina access.
      4003 Indigo Dr, Pensacola, FL 32507
      View Details
    • $599,900
      Pending

      Luxury Duplex Near Pristine Beaches

      Luxury duplex investment property with high-end finishes and furnishings.
      14013 Innerarity Point Rd, Pensacola, FL 32507
      View Details
    • $799,999

      Restored Multi-Unit Property in Pensacola

      Restored multi-unit property with income potential and flexible layout.
      600 E Jackson St, Pensacola, FL 32501
      View Details
    • New
      $247,000
      1,321 SF

      Fully Leased Pensacola Investment Opportunity

      Residential investment property with immediate income and long-term rental upside.
      214 Brown Rd, Pensacola, FL 32507
      View Details
    • New
      $222,900

      Pensacola Multifamily Investment Opportunity

      Two houses on one parcel in Myrtle Grove, Pensacola.
      907 N 57Th Ave, Pensacola, FL 32506
      View Details
    • $795,000
      0.19 Acres

      Updated Triplex in Historic North Hill

      Updated triplex near downtown Pensacola, ideal for investors or owner-occupiers.
      4 W De Soto St, Pensacola, FL 32501
      View Details
    • $795,000
      1,452 SF

      Updated Triplex in Historic North

      Updated triplex near downtown Pensacola with modern finishes.
      4 W De Soto St, Pensacola, FL 32501
      View Details
    • $325,000
      2,154 SF

      Pensacola Multi-Property Near Gulf Coast

      Multi-property on 4.2 acres near the Gulf Coast.
      8300 Gulf Beach Hwy, Pensacola, FL 32507
      View Details

    FAQs

    What type of property is this?
    Specialty property - Income-producing duplex near UWF with rental upside.
    Where is this specialty property located?
    The property is located at 2002 Wyatt Dr, Unit unit A & B Pensacola, FL.
    What is the asking price?
    The asking price for this property is $350,000.
    What are key features of this property?
    This property features: - Excellent income-producing duplex with rental potential of $1,200-$1,300 per unit.; - Prime location just outside UWF campus and close to north end amenities.; - Seller financing available to qualified buyers.
    (850) 478-4607
    Request Owner's contact information
    2002 Wyatt Dr, Unit unit A & B Pensacola, FL 32514
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    2002 Wyatt Dr, Unit unit A & B
    Pensacola, FL 32514
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    2002 Wyatt Dr, Unit unit A & B Pensacola, FL 32514
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Eric Gleaton
    Eric Gleaton
    (850) 478-4607
    Learn more
    Google sign-in failed. Please try again or use another login method.