OFF_MARKETRisky Deal49 days on market

616 Selkirk Ranch Rd

616 Selkirk Ranch Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$1,175,000
Zestimate®:$1,125,000

Listing Price

Property image 1
616 Selkirk Ranch Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
49
Tax Assessed
$663k
Zestimate®
$1125k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$3,201/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
0.7 mi away
7

Bret Harte Union High School

9-12
1 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
1.49%
Total ROI
-8.7%
Cash Flow
$-4,635/mo
DSCR
0.24
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
2026-06-11Pending sale$1,175,000
2026-04-14Listed for sale$1,175,000
2020-02-08Listing removed$114,500
2019-11-14Listed for sale$114,500
2016-09-29Sold$99,000
2004-09-17Sold$118,000

Tax History

YearProperty TaxTax Assessment
2026$0$663,282
2025$7,841.4$650,277
2024$1,366.62$117,327
2023$1,339.38$115,027
2022$1,326.04$112,772
2021$1,506.28$110,561
2020$2,734.8$109,428
2019$2,717.12$107,283
2018$2,691.94$105,180
2017$2,131.28$54,000
2016$2,145.7$56,000
2015$2,149.7$56,000
2014$0$57,000
2013$0$67,000
2012$0$68,000
2011$0$84,000
2010$0$85,000
2009$0$143,219
2008$0$140,411
2007$0$137,658
2006$0$134,959
2005$0$132,313
2002$0$126,096
2001$0$123,624
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,450
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: $1,175,000Rent Basis: Observed Comp Model ($3,201/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $588/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.49%

NOI: $17,547/yr

Cash-on-Cash Yield
-20.6%

On $270,250 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.7%

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)-$415/mo
Homeowner / Hazard Insurance-$588/mo
Vacancy Reserve (5% of rent)-$160/mo
Repairs & Maintenance (10% of rent)-$320/mo
Property Management (8% of rent)-$256/mo
Total Pure Operating Expenses-$1,739/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,201/mo
Less: Operating Expenses-$1,739/mo
Net Operating Income (NOI)+$1,462/mo
Less: Debt Service (30yr @ 6.75%)-$6,097/mo
Net Cash Flow
$-4,635/mo
$-55,615/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.