FOR_SALEExcellent Deal391 days on market
0 Scotty Ln
0 Scotty Ln, Forest Ranch, CA 95942, Forest Ranch, CA 95942
0 Scotty Ln, Forest Ranch, CA 95942
Loc: Forest Ranch, CA
Days Listed
391
Lot Size
20.00 acres
Rent Estimate
$1,451/mo
Est. Cash Flow base
Type
lot
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
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
19.47%
Total ROI
87.0%
Cash Flow
$782/mo
DSCR
3.21
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $70,000Rent Basis: Observed Comp Model ($1,451/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
15.83%
NOI: $11,082/yr
Cash-on-Cash Yield
41.8%
On $16,100 invested
DSCR Ratio
2.54x
Prime loan qualification
5-Yr Leveraged ROI
+303.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$44/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$73/mo
Repairs & Maintenance (10% of rent)-$145/mo
Property Management (8% of rent)-$116/mo
Total Pure Operating Expenses-$527/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,451/mo
Less: Operating Expenses-$527/mo
Net Operating Income (NOI)+$924/mo
Less: Debt Service (30yr @ 6.75%)-$363/mo
Net Cash Flow
$560/mo
$6,724/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Forest Ranch.