OFF_MARKETRisky Deal7 days on market

1950 Whitecliff Ct

1950 Whitecliff Ct, Walnut Creek, CA 94596, Walnut Creek, CA 94596
$1,998,000
Zestimate®:$2,025,100$27,100 Under Market

Listing Price

Property image 1
1950 Whitecliff Ct, Walnut Creek, CA 94596
Loc: Walnut Creek, CA
Days Listed
7
Tax Assessed
$273k
Zestimate®
$2025k
1% Under Valued
Lot Size
7,841 sqft
Rent Estimate
$7,498/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.

9

Murwood Elementary School

K-5
1.2 mi away
9

Walnut Creek Intermediate School

6-8
2.5 mi away
10

Las Lomas High School

9-12
1.8 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
2.73%
Total ROI
3.3%
Cash Flow
$-5,560/mo
DSCR
0.45
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
2026-04-17Sold$2,050,000$633
2026-03-27Pending sale$1,998,000$617
2026-03-13Listed for sale$1,998,000$617

Tax History

YearProperty TaxTax Assessment
2026$0$272,902
2025$4,053.82$267,552
2024$3,987.38$262,307
2023$3,968$257,164
2022$3,894.86$252,122
2021$3,790.34$247,180
2020$3,716.04$244,647
2019$3,762.34$246,968
2018$3,562.9$242,127
2017$3,482.78$237,380
2016$3,401.36$232,727
2015$3,260.14$229,232
2014$3,260.14$224,743
2013$0$223,728
2012$0$219,343
2011$0$215,043
2010$0$213,437
2009$0$213,945
2008$0$202,888
2007$0$198,911
2006$0$195,012
2005$0$191,189
2004$0$187,442
2003$0$184,008
2002$0$180,401
2001$0$176,865
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,236
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: $1,998,000Rent Basis: Observed Comp Model ($7,498/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $999/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.77%

NOI: $55,247/yr

Cash-on-Cash Yield
-15.0%

On $459,540 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$171/mo
Homeowner / Hazard Insurance-$999/mo
Vacancy Reserve (5% of rent)-$375/mo
Repairs & Maintenance (10% of rent)-$750/mo
Property Management (8% of rent)-$600/mo
Total Pure Operating Expenses-$2,894/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,498/mo
Less: Operating Expenses-$2,894/mo
Net Operating Income (NOI)+$4,604/mo
Less: Debt Service (30yr @ 6.75%)-$10,367/mo
Net Cash Flow
$-5,763/mo
$-69,160/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Walnut Creek.