OFF_MARKETRisky Deal4 days on market

12480 Fiori Lane

12480 Fiori Lane, Sebastopol, CA 95472, Sebastopol, CA 95472
$1,695,000
Zestimate®:$1,555,400

Listing Price

Property image 1
12480 Fiori Lane, Sebastopol, CA 95472
Loc: Sebastopol, CA
Days Listed
4
Tax Assessed
$1435k
Zestimate®
$1555k
Market Rate
Lot Size
6.82 acres
Rent Estimate
$6,312/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.

N/A

Harmony Elementary School

K-1
0.5 mi away
7

Salmon Creek School - A Charter

2-8
0.5 mi away
8

Analy High School

9-12
5.4 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
2.12%
Total ROI
0.2%
Cash Flow
$-5,583/mo
DSCR
0.35
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
2026-07-22Sold$1,550,000$644
2026-07-03Pending sale$1,649,000$685
2026-05-13Price change$1,649,000$685
2026-04-02Listed for sale$1,695,000$704
2020-07-06Sold$1,300,000$540

Tax History

YearProperty TaxTax Assessment
2026$0$1,435,302
2025$16,400.34$1,407,159
2024$16,117.66$1,379,569
2023$15,414.98$1,352,520
2022$15,117.78$1,326,000
2021$14,989.44$1,300,000
2020$5,963.9$482,269
2019$5,640.5$472,814
2018$5,558.8$463,545
2017$0$454,456
2016$5,105.02$445,546
2015$0$438,855
2014$0$430,260
2013$483,134$428,316
2012$0$419,919
2011$0$411,686
2010$0$408,610
2009$0$409,582
2008$0$401,552
2007$0$393,680
2006$0$385,961
2005$0$378,394
2004$0$370,975
2003$0$364,166
2002$0$357,026
2001$0$350,026
2000$0$343,163
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,406
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: $1,695,000Rent Basis: Observed Comp Model ($6,312/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $848/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.21%

NOI: $37,382/yr

Cash-on-Cash Yield
-17.5%

On $389,850 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.8%

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)-$897/mo
Homeowner / Hazard Insurance-$848/mo
Vacancy Reserve (5% of rent)-$316/mo
Repairs & Maintenance (10% of rent)-$631/mo
Property Management (8% of rent)-$505/mo
Total Pure Operating Expenses-$3,197/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,312/mo
Less: Operating Expenses-$3,197/mo
Net Operating Income (NOI)+$3,115/mo
Less: Debt Service (30yr @ 6.75%)-$8,795/mo
Net Cash Flow
$-5,680/mo
$-68,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sebastopol.