FOR_SALEGood Deal4 days on market

3608 Bainbridge Dr

3608 Bainbridge Dr, North Highlands, CA 95660, North Highlands, CA 95660
$340,000
Zestimate®:$339,500

Listing Price

Property image 1
3608 Bainbridge Dr, North Highlands, CA 95660
Loc: North Highlands, CA
Days Listed
4
Tax Assessed
$145k
Zestimate®
$340k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$2,608/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.

6

Sierra View Elementary School

K-6
0.2 mi away
7

Creative Connections Arts Academy

K-12
0.6 mi away
4

Highlands High School

9-12
1.4 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
6.82%
Total ROI
23.7%
Cash Flow
$212/mo
DSCR
1.12
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
2009-06-30Sold$244,952$149
2004-12-14Sold$285,000$173

Tax History

YearProperty TaxTax Assessment
2026$0$144,816
2025$4,907.62$141,977
2024$4,451.72$139,194
2023$3,919.02$136,465
2022$2,763.94$133,790
2021$3,055.34$131,168
2020$2,484.94$129,824
2019$3,014.44$127,279
2018$2,923.88$124,784
2017$2,920.16$122,338
2016$2,317.62$119,940
2015$2,729.88$118,139
2014$2,729.88$115,825
2013$0$111,297
2012$0$95,126
2011$0$101,199
2010$0$110,000
2008$0$229,856
2007$0$296,514
2006$0$290,700
2005$0$285,000
2004$0$86,129
2003$0$84,551
2002$0$82,895
2001$0$81,271
2000$0$79,678
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,645
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: $340,000Rent Basis: Observed Comp Model ($2,608/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $170/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.17%

NOI: $20,972/yr

Cash-on-Cash Yield
-0.3%

On $78,200 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+92.9%

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)-$91/mo
Homeowner / Hazard Insurance-$170/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$261/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$860/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,608/mo
Less: Operating Expenses-$860/mo
Net Operating Income (NOI)+$1,748/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$-17/mo
$-198/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in North Highlands.