OFF_MARKETRisky Deal11 days on market

221 S Gilbert St

221 S Gilbert St, Anaheim, CA 92804, Anaheim, CA 92804
$999,999
Zestimate®:$999,600

Listing Price

Property image 1
221 S Gilbert St, Anaheim, CA 92804
Loc: Anaheim, CA
Days Listed
11
Tax Assessed
$504k
Zestimate®
$1000k
Market Rate
Lot Size
9,100 sqft
Rent Estimate
$4,371/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

Juliette Low Elementary School

K-6
0.4 mi away
1

Brookhurst Junior High School

7-8
1 mi away
4

Savanna High School

9-12
0.4 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
4.34%
Total ROI
11.4%
Cash Flow
$-1,437/mo
DSCR
0.72
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

From a conservative investment standpoint, this property is a high-risk asset due to its significant negative cash flow of -$1,436.85 per month. While Anaheim is a desirable submarket with steady 4% appreciation, the annual deficit of over $17,000 creates a massive drain on liquidity. A rental yield of 4.34% is inadequate to cover debt service and operating expenses at a $999,999 valuation. This investment relies entirely on speculative equity growth rather than fundamental income, making it a liability for most portfolios. Unless acquired with a significantly higher down payment to achieve break-even status, the negative carry outweighs the location benefits.

Strengths
  • Located in a high-demand Southern California submarket with strong long-term stability
  • Consistent 4% projected appreciation aligns with historical California real estate trends
  • Standard 3-bed, 2-bath configuration is highly liquid and attractive to long-term families
Considerations
  • Severe negative monthly cash flow creates a significant annual out-of-pocket burden
  • Low rental yield compared to current interest rates indicates poor debt-coverage potential
  • High acquisition cost leaves little margin for error in maintenance or vacancy periods
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-17Listed for sale$999,999$590
2003-04-25Sold$348,000$205
1995-06-19Sold$145,000$86

Tax History

YearProperty TaxTax Assessment
2025$5,896$504,011
2024$5,656$494,129
2023$5,509.88$484,441
2022$5,455.94$474,943
2021$5,390.04$465,631
2020$5,360.16$460,857
2019$5,360.16$451,821
2018$7,322.36$442,962
2017$7,048.86$434,277
2016$7,048.86$425,762
2015$7,024.16$419,367
2014$4,662.42$411,153
2013$0$355,200
2012$0$355,200
2011$0$370,000
2010$0$370,000
2009$0$313,000
2008$0$383,716
2007$0$376,193
2006$0$368,817
2005$0$361,586
2004$0$354,497
2003$0$168,162
2002$0$164,865
2001$1,707.84$161,633
2000$1,657.42$158,464
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,695
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: $999,999Rent Basis: Observed Comp Model ($4,371/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.06%

NOI: $30,608/yr

Cash-on-Cash Yield
-13.8%

On $230,000 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.4%

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)-$315/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$219/mo
Repairs & Maintenance (10% of rent)-$437/mo
Property Management (8% of rent)-$350/mo
Total Pure Operating Expenses-$1,820/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,371/mo
Less: Operating Expenses-$1,820/mo
Net Operating Income (NOI)+$2,551/mo
Less: Debt Service (30yr @ 6.75%)-$5,189/mo
Net Cash Flow
$-2,638/mo
$-31,657/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Anaheim.