OFF_MARKETExcellent Deal3 days on market

10840 Pool Station Rd

10840 Pool Station Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$165,000
Zestimate®:$190,400$25,400 Under Market

Listing Price

Property image 1
10840 Pool Station Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
3
Tax Assessed
$51k
Zestimate®
$190k
13% Under Valued
Lot Size
13.80 acres
Rent Estimate
$1,955/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

Nearby Schools

Educational options and performance ratings in the area.

7

Mark Twain Elementary School

K-8
5.9 mi away
7

Bret Harte Union High School

9-12
5.9 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
9.63%
Total ROI
168.1%
Cash Flow
$468/mo
DSCR
1.55
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
2026-05-30Listed for sale$165,000

Tax History

YearProperty TaxTax Assessment
2026$0$50,555
2025$606.12$49,565
2024$877.18$48,594
2023$588.58$47,642
2022$732.54$46,709
2021$723.26$45,794
2020$719.02$45,326
2019$711.5$44,439
2018$701.7$43,569
2017$690.4$42,716
2016$687.2$41,879
2015$681.16$41,251
2014$0$40,444
2003$0$34,241
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
0
Sq Ft
0
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: $165,000Rent Basis: Observed Comp Model ($1,955/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.63%

NOI: $15,885/yr

Cash-on-Cash Yield
14.8%

On $37,950 invested

DSCR Ratio
1.55x

Prime loan qualification

5-Yr Leveraged ROI
+168.1%

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)-$32/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$631/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,955/mo
Less: Operating Expenses-$631/mo
Net Operating Income (NOI)+$1,324/mo
Less: Debt Service (30yr @ 6.75%)-$856/mo
Net Cash Flow
$468/mo
$5,611/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.

10840 Pool Station Rd | Angels Camp, CA | Haven AI Analysis | Haven by ScoutHavens