OFF_MARKETRisky Deal12 days on market

1765 Cape Ct

1765 Cape Ct, Walnut Creek, CA 94598, Walnut Creek, CA 94598
$1,150,000
Zestimate®:$1,229,600$79,600 Under Market

Listing Price

Property image 1
1765 Cape Ct, Walnut Creek, CA 94598
Loc: Walnut Creek, CA
Days Listed
12
Tax Assessed
$158k
Zestimate®
$1230k
6% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$5,196/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.

8

Bancroft Elementary School

K-5
0.4 mi away
4

Oak Grove Middle School

6-8
0.6 mi away
3

Ygnacio Valley High School

9-12
0.9 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
4.52%
Total ROI
12.3%
Cash Flow
$-1,481/mo
DSCR
0.75
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
2026-05-12Sold$1,242,000$603
2026-05-01Pending sale$1,150,000$559
2026-04-10Listed for sale$1,150,000$559

Tax History

YearProperty TaxTax Assessment
2026$0$157,597
2025$2,448.06$154,508
2024$2,381.22$151,479
2023$2,328.38$148,509
2022$2,306.3$145,598
2021$2,242.34$142,744
2020$2,173.38$141,282
2019$2,153.76$138,512
2018$2,068.42$135,797
2017$1,987.12$133,136
2016$1,984.84$130,527
2015$1,900.22$128,567
2014$1,900.22$126,049
2013$0$125,480
2012$0$123,020
2011$0$120,609
2010$0$119,709
2009$0$119,994
2008$0$117,642
2007$0$115,336
2006$0$113,076
2005$0$110,859
2004$0$108,687
2003$0$106,696
2002$0$104,605
2001$0$102,555
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,058
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: $1,150,000Rent Basis: Observed Comp Model ($5,196/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $575/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.47%

NOI: $39,929/yr

Cash-on-Cash Yield
-12.0%

On $264,500 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.3%

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)-$98/mo
Homeowner / Hazard Insurance-$575/mo
Vacancy Reserve (5% of rent)-$260/mo
Repairs & Maintenance (10% of rent)-$520/mo
Property Management (8% of rent)-$416/mo
Total Pure Operating Expenses-$1,869/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,196/mo
Less: Operating Expenses-$1,869/mo
Net Operating Income (NOI)+$3,327/mo
Less: Debt Service (30yr @ 6.75%)-$5,967/mo
Net Cash Flow
$-2,640/mo
$-31,676/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Walnut Creek.