OFF_MARKETGood Deal2 days on market
4465 Hardwick Way
4465 Hardwick Way, North Highlands, CA 95660, North Highlands, CA 95660
4465 Hardwick Way, North Highlands, CA 95660
Loc: North Highlands, CA
Days Listed
2
Tax Assessed
$166k
Zestimate®
$348k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,450/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
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
6.65%
Total ROI
22.9%
Cash Flow
$169/mo
DSCR
1.10
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $350,000Rent Basis: Observed Comp Model ($2,450/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $175/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.51%
NOI: $19,291/yr
Cash-on-Cash Yield
-3.1%
On $80,500 invested
DSCR Ratio
0.89x
Negative debt coverage
5-Yr Leveraged ROI
+78.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$104/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$245/mo
Property Management (8% of rent)-$196/mo
Total Pure Operating Expenses-$842/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,450/mo
Less: Operating Expenses-$842/mo
Net Operating Income (NOI)+$1,608/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-208/mo
$-2,502/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in North Highlands.