OFF_MARKETExcellent Deal4 days on market
230 San Andreas Drive
230 San Andreas Drive, Novato, CA 94945, Novato, CA 94945
230 San Andreas Drive, Novato, CA 94945
Loc: Novato, CA
Days Listed
4
Tax Assessed
$625k
Lot Size
9,570 sqft
Type
multi 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
7.94%
Total ROI
29.4%
Cash Flow
$1,954/mo
DSCR
1.31
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: $1,250,000Rent Basis: Modeled Estimate ($10,000/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $625/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.42%
NOI: $80,211/yr
Cash-on-Cash Yield
0.8%
On $287,500 invested
DSCR Ratio
1.03x
Tight qualification
5-Yr Leveraged ROI
+98.3%
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)-$391/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$500/mo
Repairs & Maintenance (10% of rent)-$1,000/mo
Property Management (8% of rent)-$800/mo
Total Pure Operating Expenses-$3,316/mo
Net Investor Cash Flow
Gross Scheduled Rent+$10,000/mo
Less: Operating Expenses-$3,316/mo
Net Operating Income (NOI)+$6,684/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$198/mo
$2,380/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Novato.