OFF_MARKETExcellent Deal263 days on market

9478 Jones Creek Rd Cabin 14

9478 Jones Creek Rd Cabin 14, Forest Ranch, CA 95942, Forest Ranch, CA 95942
$170,000
Zestimate®:$140,000

Listing Price

Property image 1
9478 Jones Creek Rd Cabin 14, Forest Ranch, CA 95942
Loc: Forest Ranch, CA
Days Listed
263
Zestimate®
$140k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$1,497/mo
Est. Cash Flow base
Type
condo

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.

3

Cedarwood Elementary School

K-6
19.3 mi away
7

Children's Community Charter School

K-8
23.5 mi away
7

Paradise Senior High School

9-12
25.5 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
7.92%
Total ROI
29.3%
Cash Flow
$263/mo
DSCR
1.31
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
2026-08-21Sold$140,000$200
2026-07-26Pending sale$149,000$213
2026-06-25Price change$149,000$213
2025-12-18Price change$170,000$243
2025-09-12Listed for sale$180,000$257
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
700
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: $170,000Rent Basis: Observed Comp Model ($1,497/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.33%

NOI: $10,757/yr

Cash-on-Cash Yield
0.4%

On $39,100 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.4%

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)-$106/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$75/mo
Repairs & Maintenance (10% of rent)-$150/mo
Property Management (8% of rent)-$120/mo
Total Pure Operating Expenses-$601/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,497/mo
Less: Operating Expenses-$601/mo
Net Operating Income (NOI)+$896/mo
Less: Debt Service (30yr @ 6.75%)-$882/mo
Net Cash Flow
$14/mo
$172/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Forest Ranch.