OFF_MARKETNeutral Deal3 days on market

3932 Galbrath Dr

3932 Galbrath Dr, North Highlands, CA 95660, North Highlands, CA 95660
$399,000
Zestimate®:$405,700$6,700 Under Market

Listing Price

Property image 1
3932 Galbrath Dr, North Highlands, CA 95660
Loc: North Highlands, CA
Days Listed
3
Tax Assessed
$97k
Zestimate®
$406k
2% Under Valued
Lot Size
6,098 sqft
Rent Estimate
$2,514/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.

3

Village Elementary School

K-8
0.3 mi away
4

Highlands High School

9-12
1 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
5.86%
Total ROI
19.0%
Cash Flow
$-68/mo
DSCR
0.97
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
2026-04-30Sold$411,000$366
2026-04-13Pending sale$399,000$356
2026-04-02Listed for sale$399,000$356
2026-03-25Listing removed$2,400$2
2026-03-18Listed for rent$2,400$2
2024-07-21Listing removed$0
2024-07-03Listed for rent$2,350$2
2021-03-09Listing removed$0
2019-05-15Listing removed$1,595$1
2019-05-07Listed for rent$1,595$1
2011-11-23Sold$75,500$67
2001-12-14Sold$128,000$114

Tax History

YearProperty TaxTax Assessment
2026$0$96,587
2025$1,128.02$94,694
2024$1,073.94$92,839
2023$1,081.44$91,019
2022$1,018.1$89,235
2021$1,015.44$87,486
2020$1,006.46$86,590
2019$993.34$84,893
2018$944$83,230
2017$968.32$81,599
2016$968.8$80,000
2015$928.64$78,800
2014$928.64$77,257
2013$0$76,908
2012$0$75,400
2011$0$116,173
2010$0$126,276
2008$0$143,956
2007$0$141,134
2006$0$138,368
2005$0$135,656
2004$0$132,997
2003$0$130,560
2002$0$128,000
2001$0$37,848
2000$0$37,107
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,122
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: $399,000Rent Basis: Observed Comp Model ($2,514/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.04%

NOI: $20,105/yr

Cash-on-Cash Yield
-5.2%

On $91,770 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.4%

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)-$60/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$251/mo
Property Management (8% of rent)-$201/mo
Total Pure Operating Expenses-$839/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,514/mo
Less: Operating Expenses-$839/mo
Net Operating Income (NOI)+$1,675/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-395/mo
$-4,739/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in North Highlands.

3932 Galbrath Dr | North Highlands, CA | Haven AI Analysis | Haven by ScoutHavens