SOLDRisky Deal3 days on market

5524 Elgin Hills Way

5524 Elgin Hills Way, Antelope, CA 95843, Antelope, CA 95843
$615,000
Zestimate®:$584,900

Listing Price

Property image 1
5524 Elgin Hills Way, Antelope, CA 95843
Loc: Antelope, CA
Days Listed
3
Tax Assessed
$296k
Zestimate®
$585k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$3,245/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

Olive Grove Elementary School

K-5
0.6 mi away
7

Antelope Crossing Middle School

6-8
0.3 mi away
8

Antelope 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
4.93%
Total ROI
14.3%
Cash Flow
$-585/mo
DSCR
0.81
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
2026-04-28Pending sale$589,000$340
2026-04-23Listed for sale$589,000$340
1997-04-29Sold$160,000$92

Tax History

YearProperty TaxTax Assessment
2025$3,220.78$295,916
2024$3,148.42$290,114
2023$3,113.48$284,426
2022$3,116.98$278,850
2021$3,132.18$273,383
2020$3,108$270,580
2019$3,064.2$265,276
2018$2,955.1$260,076
2017$2,912.62$254,977
2016$2,837.6$249,978
2015$3,362.62$246,224
2014$3,362.62$241,402
2013$0$240,312
2012$0$235,601
2011$0$230,983
2010$0$229,258
2008$0$225,298
2007$0$220,881
2006$0$216,551
2005$0$212,306
2004$0$208,144
2003$0$204,330
2002$0$200,325
2001$0$196,398
2000$0$169,548
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,734
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: $615,000Rent Basis: Observed Comp Model ($3,245/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $308/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $24,068/yr

Cash-on-Cash Yield
-10.1%

On $141,450 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.9%

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)-$185/mo
Homeowner / Hazard Insurance-$308/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$325/mo
Property Management (8% of rent)-$260/mo
Total Pure Operating Expenses-$1,239/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,245/mo
Less: Operating Expenses-$1,239/mo
Net Operating Income (NOI)+$2,006/mo
Less: Debt Service (30yr @ 6.75%)-$3,191/mo
Net Cash Flow
$-1,185/mo
$-14,225/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Antelope.