OFF_MARKETRisky Deal8 days on market

1037 Mark Twain Rd

1037 Mark Twain Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$449,000
Zestimate®:$398,900

Listing Price

Property image 1
1037 Mark Twain Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
8
Tax Assessed
$249k
Zestimate®
$399k
Market Rate
Lot Size
8,712 sqft
Rent Estimate
$2,757/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
0.4 mi away
7

Bret Harte Union High School

9-12
0.7 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
4.66%
Total ROI
60.1%
Cash Flow
$-587/mo
DSCR
0.75
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
2026-08-18Sold$399,000$283
2026-07-20Pending sale$399,000$283
2026-07-13Listed for sale$399,000$283
2026-07-02Pending sale$399,000$283
2026-06-28Price change$399,000$283
2026-05-27Listed for sale$449,000$319
2007-10-31Sold$335,000$238
2005-05-09Sold$343,000$244
2004-06-29Sold$59,000$42

Tax History

YearProperty TaxTax Assessment
2026$0$248,686
2025$2,815.22$243,810
2024$2,787.22$239,030
2023$2,730.9$234,344
2022$2,576.68$229,750
2021$2,531.18$225,246
2020$2,510.96$222,938
2019$2,325.52$218,568
2018$2,276.92$214,283
2017$0$210,083
2016$0$205,964
2015$0$202,871
2014$0$198,898
2013$0$198,000
2012$0$137,000
2011$0$151,000
2010$0$156,000
2009$0$272,000
2008$0$245,000
2007$0$356,857
2006$0$349,860
2005$0$143,180
2004$0$31,794
2003$0$31,212
2002$0$30,600
2001$0$20,808
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,408
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: $449,000Rent Basis: Observed Comp Model ($2,757/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.66%

NOI: $20,910/yr

Cash-on-Cash Yield
-6.8%

On $103,270 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.1%

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)-$155/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,015/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,757/mo
Less: Operating Expenses-$1,015/mo
Net Operating Income (NOI)+$1,742/mo
Less: Debt Service (30yr @ 6.75%)-$2,330/mo
Net Cash Flow
$-587/mo
$-7,048/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.