OFF_MARKETRisky Deal4 days on market

27660 S Fagin Dr

27660 S Fagin Dr, Tracy, CA 95304, Tracy, CA 95304
$1,400,000
Zestimate®:$1,399,900

Listing Price

Property image 1
27660 S Fagin Dr, Tracy, CA 95304
Loc: Tracy, CA
Days Listed
4
Tax Assessed
$1116k
Zestimate®
$1400k
Market Rate
Lot Size
1.01 acres
Rent Estimate
$3,343/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

Tom Hawkins Elementary School

K-8
0.8 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
2.23%
Total ROI
0.8%
Cash Flow
$-4,472/mo
DSCR
0.37
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
2026-06-12Sold$1,425,000$491
2026-05-17Pending sale$1,425,000$491
2026-05-13Listed for sale$1,400,000$482
2026-05-07Pending sale$1,400,000$482
2026-04-23Listed for sale$1,400,000$482
2020-04-06Sold$999,000$344
2020-03-11Pending sale$999,000$344
2020-03-06Listed for sale$999,000$344
2017-05-26Sold$849,000$292
2017-04-25Pending sale$849,000$292
2017-04-13Price change$849,000$292
2017-03-31Price change$969,900$334
2017-03-16Listed for sale$998,000$344
1994-01-19Sold$304,500$105

Tax History

YearProperty TaxTax Assessment
2026$0$1,115,510
2025$12,075.7$1,093,638
2024$12,139.46$1,072,196
2023$11,600.42$1,051,174
2022$11,222.22$1,030,564
2021$11,844.72$1,010,358
2020$10,646.22$900,963
2019$10,482.06$883,298
2018$10,341.8$865,980
2017$6,193.32$478,793
2016$6,101.24$469,406
2015$5,972.36$462,356
2014$5,972.36$453,301
2013$0$451,254
2012$0$442,408
2011$0$433,737
2010$0$430,497
2009$0$431,520
2008$0$423,060
2007$0$414,767
2006$0$390,948
2005$0$383,284
2004$0$375,770
2003$0$368,885
2002$0$354,565
2001$0$354,565
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,582
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: $1,400,000Rent Basis: Observed Comp Model ($3,343/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.01%

NOI: $14,123/yr

Cash-on-Cash Yield
-22.7%

On $322,000 invested

DSCR Ratio
0.16x

Negative debt coverage

5-Yr Leveraged ROI
+-19.2%

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)-$697/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$2,166/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,343/mo
Less: Operating Expenses-$2,166/mo
Net Operating Income (NOI)+$1,177/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$-6,087/mo
$-73,049/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tracy.

27660 S Fagin Dr | Tracy, CA | Haven AI Analysis | Haven by ScoutHavens