OFF_MARKETRisky Deal7 days on market

7256 Willow Creek Cir

7256 Willow Creek Cir, Vallejo, CA 94591, Vallejo, CA 94591
$684,900
Zestimate®:$701,200$16,300 Under Market

Listing Price

Property image 1
7256 Willow Creek Cir, Vallejo, CA 94591
Loc: Vallejo, CA
Days Listed
7
Tax Assessed
$778k
Zestimate®
$701k
2% Under Valued
Lot Size
4,992 sqft
Rent Estimate
$3,863/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Joseph H. Wardlaw Elementary School

K-6
2.6 mi away
2

Hogan Middle School

6-8
3.6 mi away
4

Jesse M. Bethel High School

9-12
2.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.38%
Total ROI
11.5%
Cash Flow
$-965/mo
DSCR
0.72
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-30Sold$705,000$277
2026-04-28Listed for sale$684,900$269
2026-03-30Contingent$684,900$269
2026-03-11Listed for sale$684,900$269
2024-01-02Listing removed$0
2023-12-01Price change$3,400$1
2023-11-18Price change$3,500$1
2023-10-27Price change$3,700$1
2023-10-20Price change$3,800$1
2023-10-06Price change$3,900$2
2023-09-22Price change$4,197$2
2023-09-05Listed for rent$4,497$2
2021-06-02Sold$705,000$277
2015-02-10Listing removed$2,550$1
2015-02-03Price change$2,550$1
2015-01-09Listed for rent$2,595$1
2012-06-29Sold$289,000$114
2005-09-16Sold$661,500$260

Tax History

YearProperty TaxTax Assessment
2026$0$778,373
2025$10,435.82$763,112
2024$10,216.56$748,150
2023$9,768.94$733,481
2022$9,715.58$719,100
2021$5,377.56$335,349
2020$5,405.82$331,912
2019$5,270$325,405
2018$4,962.6$319,025
2017$4,778.66$312,770
2016$4,210.76$306,639
2015$4,273.06$302,034
2014$4,090.9$296,119
2013$0$294,780
2012$0$304,000
2011$0$338,000
2010$0$365,000
2009$0$378,000
2008$0$496,000
2007$0$674,220
2006$0$661,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,545
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $684,900Rent Basis: Observed Comp Model ($3,863/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $342/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.76%

NOI: $25,752/yr

Cash-on-Cash Yield
-10.7%

On $157,527 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$486/mo
Homeowner / Hazard Insurance-$342/mo
Vacancy Reserve (5% of rent)-$193/mo
Repairs & Maintenance (10% of rent)-$386/mo
Property Management (8% of rent)-$309/mo
Total Pure Operating Expenses-$1,717/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,863/mo
Less: Operating Expenses-$1,717/mo
Net Operating Income (NOI)+$2,146/mo
Less: Debt Service (30yr @ 6.75%)-$3,554/mo
Net Cash Flow
$-1,408/mo
$-16,893/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vallejo.