OFF_MARKETExcellent Deal45 days on market

598 Sultana Ln

598 Sultana Ln, Angels Camp, CA 95222, Angels Camp, CA 95222
$225,000

Listing Price

Property image 1
598 Sultana Ln, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
45
Tax Assessed
$31k
Lot Size
0.37 acres
Rent Estimate
$2,229/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
0.2 mi away
7

Bret Harte Union High School

9-12
0.3 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
8.25%
Total ROI
138.2%
Cash Flow
$380/mo
DSCR
1.33
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
2026-08-27Pending sale$225,000$185
2026-08-04Listed for sale$225,000$185
2026-06-26Pending sale$225,000$185
2026-04-18Listed for sale$225,000$185

Tax History

YearProperty TaxTax Assessment
2026$0$30,790
2025$525.76$30,187
2024$521.7$29,596
2023$514.88$29,017
2022$383.62$28,449
2021$377.94$27,892
2020$375.3$27,607
2019$370.56$27,067
2018$364.64$26,537
2017$0$26,018
2016$0$25,509
2015$0$25,127
2014$0$24,636
2013$0$24,525
2012$0$24,045
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,215
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 ($2,229/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.25%

NOI: $18,565/yr

Cash-on-Cash Yield
8.8%

On $51,750 invested

DSCR Ratio
1.33x

Prime loan qualification

5-Yr Leveraged ROI
+138.2%

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)-$19/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$223/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$682/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,229/mo
Less: Operating Expenses-$682/mo
Net Operating Income (NOI)+$1,547/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$380/mo
$4,555/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.