OFF_MARKETExcellent Deal12 days on market

1045 Henry Pl

1045 Henry Pl, Angels Camp, CA 95222, Angels Camp, CA 95222
$230,000
Zestimate®:$278,000$48,000 Under Market

Listing Price

Property image 1
1045 Henry Pl, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
12
Tax Assessed
$148k
Zestimate®
$278k
17% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$2,516/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

Mark Twain Elementary School

K-8
0.6 mi away
7

Bret Harte Union High School

9-12
0.8 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
11.15%
Total ROI
45.4%
Cash Flow
$974/mo
DSCR
1.84
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
2026-08-25Pending sale$230,000$115
2026-08-02Price change$230,000$115
2026-06-20Price change$255,000$127
2026-05-21Listed for sale$280,000$140

Tax History

YearProperty TaxTax Assessment
2026$0$148,242
2025$1,759.84$145,336
2024$1,742.88$142,488
2023$1,709.38$139,695
2022$1,565.74$136,957
2021$1,538.6$134,273
2020$1,526.5$132,897
2019$1,505.22$130,292
2018$1,476.3$127,739
2017$0$125,235
2016$0$122,780
2015$0$120,937
2014$0$118,569
2013$0$118,034
2012$0$115,721
2003$0$101,276
2002$0$98,399
2001$0$96,470
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,006
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: $230,000Rent Basis: Observed Comp Model ($2,516/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.84%

NOI: $20,336/yr

Cash-on-Cash Yield
11.4%

On $52,900 invested

DSCR Ratio
1.42x

Prime loan qualification

5-Yr Leveraged ROI
+151.0%

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)-$93/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$252/mo
Property Management (8% of rent)-$201/mo
Total Pure Operating Expenses-$821/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,516/mo
Less: Operating Expenses-$821/mo
Net Operating Income (NOI)+$1,695/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$501/mo
$6,015/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.