OFF_MARKETRisky Deal3 days on market

2433 Albany Ave

2433 Albany Ave, Davis, CA 95618, Davis, CA 95618
$645,000
Zestimate®:$631,300

Listing Price

Property image 1
2433 Albany Ave, Davis, CA 95618
Loc: Davis, CA
Days Listed
3
Tax Assessed
$461k
Zestimate®
$631k
Market Rate
Lot Size
5,227 sqft
Rent Estimate
$2,919/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.

7

Marguerite Montgomery Elementary School

K-6
0.3 mi away
6

Frances Ellen Watkins Harper Junior High School

7-9
1.6 mi away
10

Davis Senior High School

10-12
1.8 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
3.84%
Total ROI
8.9%
Cash Flow
$-1,196/mo
DSCR
0.63
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
2026-05-05Listed for sale$645,000$559
2011-04-19Sold$360,000$312
2011-03-14Price change$370,000$321
2011-02-05Listed for sale$390,000$338
1994-05-31Sold$150,500$131

Tax History

YearProperty TaxTax Assessment
2025$6,815.54$461,211
2024$6,651.54$452,169
2023$6,506.86$443,304
2022$6,377.84$434,613
2021$6,234.26$426,092
2020$6,082.84$421,724
2018$5,424.78$405,350
2017$5,325.96$397,403
2016$5,169.3$389,612
2015$5,169.3$383,761
2014$5,018.6$376,244
2013$4,664.02$340,000
2012$0$340,000
2011$0$197,067
2010$0$195,595
2009$0$196,060
2008$0$192,217
2007$0$188,449
2006$0$184,755
2005$0$181,133
2004$0$177,582
2003$0$174,328
2002$0$170,911
2001$0$167,561
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,153
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: $645,000Rent Basis: Observed Comp Model ($2,919/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $323/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.04%

NOI: $19,636/yr

Cash-on-Cash Yield
-13.8%

On $148,350 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.0%

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)-$288/mo
Homeowner / Hazard Insurance-$323/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,283/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,919/mo
Less: Operating Expenses-$1,283/mo
Net Operating Income (NOI)+$1,636/mo
Less: Debt Service (30yr @ 6.75%)-$3,347/mo
Net Cash Flow
$-1,710/mo
$-20,525/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davis.