OFF_MARKETRisky Deal3 days on market

1305 W Eliza Dr

1305 W Eliza Dr, Santa Maria, CA 93458, Santa Maria, CA 93458
$609,000
Zestimate®:$678,200$69,200 Under Market

Listing Price

Property image 1
1305 W Eliza Dr, Santa Maria, CA 93458
Loc: Santa Maria, CA
Days Listed
3
Tax Assessed
$375k
Zestimate®
$678k
10% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,363/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.

4

Liberty Elementary School

K-6
0.1 mi away
2

Arellanes Junior High School

7-8
2.6 mi away
6

Ernest Righetti High School

9-12
3.5 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
4.57%
Total ROI
12.5%
Cash Flow
$-758/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
2026-05-28Sold$670,000$476
2026-05-04Pending sale$609,000$433
2026-04-24Listed for sale$609,000$433
2002-08-30Sold$254,000$181

Tax History

YearProperty TaxTax Assessment
2026$0$374,695
2025$4,795.52$367,349
2024$4,582.6$360,147
2023$4,483$353,086
2022$4,390.86$346,164
2021$4,249.98$339,377
2020$4,235.36$335,898
2019$4,176.18$329,312
2018$4,112.24$322,856
2017$4,051.66$316,526
2016$3,396.94$266,000
2015$2,913.96$242,000
2014$2,913.96$230,000
2012$0$209,000
2011$0$232,000
2010$0$221,160
2009$0$228,000
2008$0$279,683
2007$0$274,200
2006$0$268,825
2005$0$263,555
2003$0$253,653
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,407
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: $609,000Rent Basis: Observed Comp Model ($3,363/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $305/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.04%

NOI: $24,604/yr

Cash-on-Cash Yield
-9.5%

On $140,070 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.7%

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)-$234/mo
Homeowner / Hazard Insurance-$305/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$269/mo
Total Pure Operating Expenses-$1,313/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,363/mo
Less: Operating Expenses-$1,313/mo
Net Operating Income (NOI)+$2,050/mo
Less: Debt Service (30yr @ 6.75%)-$3,160/mo
Net Cash Flow
$-1,110/mo
$-13,316/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Santa Maria.

1305 W Eliza Dr | Santa Maria, CA | Haven AI Analysis | Haven by ScoutHavens