OFF_MARKETRisky Deal5 days on market

123 Camino San Clemente

123 Camino San Clemente, San Clemente, CA 92672, San Clemente, CA 92672
$1,699,000
Zestimate®:$1,684,300

Listing Price

Property image 1
123 Camino San Clemente, San Clemente, CA 92672
Loc: San Clemente, CA
Days Listed
5
Tax Assessed
$1338k
Zestimate®
$1684k
Market Rate
Lot Size
2,257 sqft
Rent Estimate
$5,608/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

Marblehead Elementary School

K-5
1.3 mi away
8

Shorecliffs Middle School

6-8
0.4 mi away
9

San Clemente High School

9-12
1.4 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.51%
Total ROI
2.2%
Cash Flow
$-5,044/mo
DSCR
0.41
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
2026-08-18Sold$1,684,000$1,281
2026-07-22Contingent$1,689,000$1,284
2026-06-19Price change$1,689,000$1,284
2026-04-24Listed for sale$1,699,000$1,292
2024-04-17Sold$1,105,000$840
2024-04-02Pending sale$1,100,000$837

Tax History

YearProperty TaxTax Assessment
2026$0$1,337,554
2025$11,388$1,127,100
2024$2,575.28$249,568
2023$2,422.18$244,675
2022$2,374.84$239,878
2021$2,327.54$235,175
2020$2,303.82$232,764
2019$2,303.82$228,200
2018$2,257.44$223,726
2017$2,168.04$219,340
2016$2,168.04$215,040
2015$2,125.44$211,810
2014$2,050.22$207,661
2013$0$206,723
2012$0$202,670
2011$0$198,697
2010$0$197,212
2009$0$197,682
2008$0$193,806
2007$0$190,006
2006$0$186,281
2005$0$182,629
2004$0$179,049
2003$0$175,768
2002$0$172,322
2001$1,730.92$168,944
2000$1,699.44$165,632
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,315
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: $1,699,000Rent Basis: Observed Comp Model ($5,608/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $850/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.86%

NOI: $31,586/yr

Cash-on-Cash Yield
-19.0%

On $390,770 invested

DSCR Ratio
0.30x

Negative debt coverage

5-Yr Leveraged ROI
+-0.7%

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)-$836/mo
Homeowner / Hazard Insurance-$850/mo
Vacancy Reserve (5% of rent)-$280/mo
Repairs & Maintenance (10% of rent)-$561/mo
Property Management (8% of rent)-$449/mo
Total Pure Operating Expenses-$2,976/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,608/mo
Less: Operating Expenses-$2,976/mo
Net Operating Income (NOI)+$2,632/mo
Less: Debt Service (30yr @ 6.75%)-$8,816/mo
Net Cash Flow
$-6,184/mo
$-74,203/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Clemente.