OFF_MARKETRisky Deal3 days on market

860 Calle Del Sol

860 Calle Del Sol, Upland, CA 91784, Upland, CA 91784
$840,000
Zestimate®:$885,700$45,700 Under Market

Listing Price

Property image 1
860 Calle Del Sol, Upland, CA 91784
Loc: Upland, CA
Days Listed
3
Tax Assessed
$432k
Zestimate®
$886k
5% Under Valued
Lot Size
7,938 sqft
Rent Estimate
$3,864/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.

9

Pepper Tree Elementary School

K-6
0.5 mi away
8

Pioneer Junior High School

7-8
0.6 mi away
7

Upland High School

9-12
1.2 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
3.64%
Total ROI
7.9%
Cash Flow
$-1,701/mo
DSCR
0.60
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
2026-07-01Listing removed$4,000$2
2026-06-15Listed for rent$4,000$2
2026-04-16Sold$890,000$392
2026-04-08Pending sale$840,000$370
2026-04-08Contingent$840,000$370
2026-04-01Listed for sale$840,000$370

Tax History

YearProperty TaxTax Assessment
2026$0$432,346
2025$4,673.41$423,869
2024$4,523.95$415,558
2023$4,454.2$407,410
2022$4,356.78$399,422
2021$4,349.52$391,590
2020$4,230.76$387,575
2019$4,215.31$379,976
2018$4,112.05$372,526
2017$3,992.37$365,221
2016$3,992.37$358,060
2015$3,789.9$352,682
2014$3,702.66$345,773
2013$0$344,210
2012$0$337,460
2011$0$330,843
2010$0$328,370
2009$0$329,151
2008$0$322,697
2007$0$316,370
2006$0$310,166
2005$0$304,085
2004$0$298,122
2003$0$292,658
2002$0$248,000
2001$0$248,000
2000$0$248,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,272
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: $840,000Rent Basis: Observed Comp Model ($3,864/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $420/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.26%

NOI: $27,421/yr

Cash-on-Cash Yield
-12.9%

On $193,200 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.8%

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)-$270/mo
Homeowner / Hazard Insurance-$420/mo
Vacancy Reserve (5% of rent)-$193/mo
Repairs & Maintenance (10% of rent)-$386/mo
Property Management (8% of rent)-$309/mo
Total Pure Operating Expenses-$1,579/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,864/mo
Less: Operating Expenses-$1,579/mo
Net Operating Income (NOI)+$2,285/mo
Less: Debt Service (30yr @ 6.75%)-$4,359/mo
Net Cash Flow
$-2,074/mo
$-24,882/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Upland.