OFF_MARKETExcellent Deal7 days on market

36 Bonnie Banks Way

36 Bonnie Banks Way, San Rafael, CA 94901, San Rafael, CA 94901
$1,975,000
Zestimate®:$2,285,000$310,000 Under Market

Listing Price

Property image 1
36 Bonnie Banks Way, San Rafael, CA 94901
Loc: San Rafael, CA
Days Listed
7
Tax Assessed
$791k
Zestimate®
$2285k
14% Under Valued
Lot Size
0.26 acres
Rent Estimate
$7,722/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.

2

San Pedro Elementary School

K-5
0.4 mi away
6

James B. Davidson Middle School

6-8
2.5 mi away
6

San Rafael High School

9-12
1.6 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
8.11%
Total ROI
30.2%
Cash Flow
$3,358/mo
DSCR
1.34
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
2026-04-09Sold$2,260,000$810
2026-03-20Pending sale$1,975,000$708
2026-03-12Listed for sale$1,975,000$708
2012-09-13Sold$615,000$220
2012-07-21Listed for sale$625,000$224
2012-03-22Sold$613,882$220
2012-02-01Listed for sale$899,000$322
1998-06-12Sold$510,000$183

Tax History

YearProperty TaxTax Assessment
2026$0$790,827
2025$11,996.48$775,325
2024$11,367.14$760,125
2023$11,149.14$745,222
2022$10,558.68$730,614
2021$10,385.08$716,290
2020$10,267.36$708,948
2019$9,814.22$695,051
2018$9,702.5$681,426
2017$9,338.64$668,065
2016$9,024.48$654,968
2015$8,628.68$645,134
2014$8,224.76$628,292
2013$0$615,000
2012$0$641,960
2011$0$629,376
2010$0$624,674
2009$0$626,158
2008$0$613,882
2007$0$601,848
2006$0$590,051
2005$0$578,482
2004$0$567,139
2003$0$556,746
2002$0$545,833
2001$0$535,132
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,790
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: $1,975,000Rent Basis: Observed Comp Model ($7,722/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $988/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.71%

NOI: $53,564/yr

Cash-on-Cash Yield
-15.3%

On $454,250 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+17.8%

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)-$494/mo
Homeowner / Hazard Insurance-$988/mo
Vacancy Reserve (5% of rent)-$386/mo
Repairs & Maintenance (10% of rent)-$772/mo
Property Management (8% of rent)-$618/mo
Total Pure Operating Expenses-$3,258/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,722/mo
Less: Operating Expenses-$3,258/mo
Net Operating Income (NOI)+$4,464/mo
Less: Debt Service (30yr @ 6.75%)-$10,248/mo
Net Cash Flow
$-5,784/mo
$-69,410/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Rafael.

36 Bonnie Banks Way | San Rafael, CA | Haven AI Analysis | Haven by ScoutHavens