OFF_MARKETNeutral Deal31 days on market

4930 Papya Rd

4930 Papya Rd, Forest Ranch, CA 95954, Forest Ranch, CA 95954
$350,000

Listing Price

Property image 1
4930 Papya Rd, Forest Ranch, CA 95954
Loc: Forest Ranch, CA
Days Listed
31
Tax Assessed
$183k
Lot Size
5.00 acres
Rent Estimate
$1,904/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.

5

Little Chico Creek Elementary School

K-5
10.3 mi away
8

Marsh (Harry M.) Junior High School

6-8
10.1 mi away
7

Chico High School

9-12
12.1 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
5.59%
Total ROI
17.6%
Cash Flow
$-140/mo
DSCR
0.92
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
2026-07-31Listing removed$0
2026-05-01Listed for sale$350,000$253
2025-09-26Listing removed$0
2025-06-28Listed for sale$370,000$267
2021-02-17Listing removed$0
2020-09-01Listed for sale$325,000$235
2019-07-20Listing removed$350,000$253
2019-02-21Listed for sale$350,000$253
2016-06-20Listing removed$335,000$242
2016-04-29Price change$335,000$242
2016-04-14Price change$325,000$235
2016-04-04Listed for sale$355,000$256
1999-12-23Sold$116,500$84
1999-03-23Sold$9,000$6
1997-06-23Sold$18,000$13

Tax History

YearProperty TaxTax Assessment
2026$0$182,616
2025$1,997.42$179,036
2024$1,876.86$175,526
2023$1,853.38$172,085
2022$1,821.52$168,712
2021$1,785.96$165,405
2020$1,780.2$163,710
2019$1,746.62$160,501
2018$1,713.26$157,355
2017$0$154,270
2016$0$151,246
2015$0$148,975
2014$0$146,057
2013$0$145,398
2012$0$142,548
2011$0$139,754
2010$0$138,710
2009$0$139,040
2008$0$136,314
2007$0$133,642
2006$0$131,022
2005$0$128,454
2004$0$125,936
2003$0$123,629
2002$0$121,206
2001$0$118,830
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,385
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: $350,000Rent Basis: Observed Comp Model ($1,904/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $175/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.04%

NOI: $14,123/yr

Cash-on-Cash Yield
-9.5%

On $80,500 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.6%

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)-$114/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$190/mo
Property Management (8% of rent)-$152/mo
Total Pure Operating Expenses-$727/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,904/mo
Less: Operating Expenses-$727/mo
Net Operating Income (NOI)+$1,177/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-639/mo
$-7,670/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Forest Ranch.