FOR_SALEExcellent Deal24 days on market

1896 S Main St

1896 S Main St, Angels Camp, CA 95222, Angels Camp, CA 95222
$225,000
Zestimate®:$216,000

Listing Price

Property image 1
1896 S Main St, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
24
Tax Assessed
$103k
Zestimate®
$216k
Market Rate
Lot Size
2.39 acres
Rent Estimate
$2,480/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
1.4 mi away
7

Bret Harte Union High School

9-12
1.7 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
11.21%
Total ROI
45.7%
Cash Flow
$964/mo
DSCR
1.85
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
2026-07-01Listed for sale$225,000$140
2026-06-12Pending sale$225,000$140
2026-05-09Listed for sale$225,000$140

Tax History

YearProperty TaxTax Assessment
2026$0$102,906
2025$1,358.48$100,889
2024$1,347.22$98,912
2023$787.84$47,309
2022$655.26$46,382
2021$646.16$45,473
2020$642.1$45,008
2019$558.08$44,126
2018$548.34$43,262
2017$0$42,415
2016$0$41,584
2015$0$40,961
2014$0$40,160
2013$0$39,980
2012$0$39,197
2011$0$38,430
2010$0$38,143
2009$0$38,234
2008$0$37,486
2003$0$34,000
2002$0$33,334
2001$0$32,681
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,611
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: $225,000Rent Basis: Observed Comp Model ($2,480/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.04%

NOI: $20,343/yr

Cash-on-Cash Yield
12.2%

On $51,750 invested

DSCR Ratio
1.45x

Prime loan qualification

5-Yr Leveraged ROI
+155.4%

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)-$64/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$124/mo
Repairs & Maintenance (10% of rent)-$248/mo
Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$785/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,480/mo
Less: Operating Expenses-$785/mo
Net Operating Income (NOI)+$1,695/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$528/mo
$6,334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.