OFF_MARKETRisky Deal8 days on market

3831 Hamilton St

3831 Hamilton St, Irvine, CA 92614, Irvine, CA 92614
$1,500,000
Zestimate®:$1,512,200$12,200 Under Market

Listing Price

Property image 1
3831 Hamilton St, Irvine, CA 92614
Loc: Irvine, CA
Days Listed
8
Tax Assessed
$926k
Zestimate®
$1512k
1% Under Valued
Lot Size
5,535 sqft
Rent Estimate
$5,068/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.

9

Culverdale Elementary School

K-6
0.1 mi away
9

South Lake Middle School

7-8
0.8 mi away
9

University High School

9-12
1.6 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
2.68%
Total ROI
3.1%
Cash Flow
$-4,235/mo
DSCR
0.44
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
2026-05-11Sold$1,510,000$969
2026-05-09Pending sale$1,500,000$962
2026-05-01Contingent$1,500,000$962
2026-04-21Listed for sale$1,500,000$962
2020-05-15Sold$830,000$532
2020-04-16Pending sale$825,000$529
2020-03-17Listed for sale$825,000$529
2018-01-12Listing removed$3,200$2
2017-12-15Listed for rent$3,200$2

Tax History

YearProperty TaxTax Assessment
2026$0$925,877
2025$9,626$907,723
2024$9,426$889,925
2023$9,183.64$872,476
2022$9,011.12$855,369
2021$8,806.58$838,598
2020$1,479.26$124,391
2019$1,479.26$121,952
2018$1,446.68$119,561
2017$1,388.68$117,217
2016$1,388.68$114,919
2015$1,333.36$113,193
2014$1,290.48$110,976
2013$0$110,475
2012$0$108,309
2011$0$106,186
2010$0$105,393
2009$0$105,644
2008$0$103,573
2007$0$101,543
2006$0$99,552
2005$0$97,600
2004$0$95,687
2003$0$93,934
2002$0$92,093
2001$965.84$90,288
2000$953.66$157,259
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,559
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: $1,500,000Rent Basis: Observed Comp Model ($5,068/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.06%

NOI: $30,884/yr

Cash-on-Cash Yield
-18.1%

On $345,000 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.6%

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)-$579/mo
Homeowner / Hazard Insurance-$750/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$507/mo
Property Management (8% of rent)-$405/mo
Total Pure Operating Expenses-$2,494/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,068/mo
Less: Operating Expenses-$2,494/mo
Net Operating Income (NOI)+$2,574/mo
Less: Debt Service (30yr @ 6.75%)-$7,783/mo
Net Cash Flow
$-5,209/mo
$-62,514/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.