OFF_MARKETRisky Deal2 days on market

2306 Regis Dr

2306 Regis Dr, Davis, CA 95618, Davis, CA 95618
$675,000
Zestimate®:$681,900$6,900 Under Market

Listing Price

Property image 1
2306 Regis Dr, Davis, CA 95618
Loc: Davis, CA
Days Listed
2
Tax Assessed
$564k
Zestimate®
$682k
1% Under Valued
Lot Size
7,710 sqft
Rent Estimate
$3,146/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.

8

Birch Lane Elementary School

K-6
0.3 mi away
8

Oliver Wendell Holmes Junior High School

7-9
0.8 mi away
10

Davis Senior High School

10-12
1.5 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
4.87%
Total ROI
14.0%
Cash Flow
$-676/mo
DSCR
0.80
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
2026-05-06Sold$682,500$503
2026-04-06Pending sale$675,000$497
2026-04-01Listed for sale$675,000$497
2011-01-24Listing removed$435,000$321
2010-05-24Sold$428,000$315
2010-05-02Price change$435,000$321
2010-01-23Listed for sale$445,000$328
2007-05-04Sold$430,000$317

Tax History

YearProperty TaxTax Assessment
2026$0$563,505
2025$7,582.74$552,457
2024$7,399.94$541,626
2023$7,235.46$531,007
2022$7,090.66$520,596
2021$6,923.7$510,389
2020$6,813.12$505,157
2018$6,054.74$485,544
2017$5,928.6$476,024
2016$5,746.78$466,692
2015$5,746.78$459,682
2014$5,549.5$450,678
2013$4,947.34$390,000
2012$0$350,000
2011$0$431,222
2010$0$446,311
2009$0$447,372
2008$0$438,600
2007$0$57,036
2006$0$55,918
2005$0$54,822
2004$0$53,748
2003$0$52,764
2002$0$51,730
2001$0$50,716
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,483
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: $675,000Rent Basis: Observed Comp Model ($3,146/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $338/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.08%

NOI: $20,787/yr

Cash-on-Cash Yield
-13.7%

On $155,250 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.8%

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)-$352/mo
Homeowner / Hazard Insurance-$338/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$315/mo
Property Management (8% of rent)-$252/mo
Total Pure Operating Expenses-$1,414/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,146/mo
Less: Operating Expenses-$1,414/mo
Net Operating Income (NOI)+$1,732/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,770/mo
$-21,242/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davis.