FOR_SALERisky Deal17 days on market

1244 Stallion Way

1244 Stallion Way, Angels Camp, CA 95222, Angels Camp, CA 95222
$399,000
Zestimate®:$389,000

Listing Price

Property image 1
1244 Stallion Way, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
17
Tax Assessed
$186k
Zestimate®
$389k
Market Rate
Lot Size
20.52 acres
Rent Estimate
$1,714/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
3.9 mi away
7

Bret Harte Union High School

9-12
4.1 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
3.60%
Total ROI
7.7%
Cash Flow
$-820/mo
DSCR
0.59
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
2026-08-19Price change$399,000$627
2026-05-17Listed for sale$429,000$675
2025-09-25Listing removed$429,000$675
2025-08-15Listed for sale$429,000$675
2013-04-04Sold$90,000$142
2005-07-06Sold$170,000$267
2005-02-10Sold$80,000$126
2004-12-28Sold$59,000$93

Tax History

YearProperty TaxTax Assessment
2026$0$185,929
2025$2,700.82$182,284
2024$2,680.44$178,711
2023$2,638.22$175,208
2022$2,491.3$171,773
2021$2,457.4$168,406
2020$2,442.38$166,681
2019$2,416.22$163,414
2018$2,379.86$160,210
2017$1,924.5$119,339
2016$1,768.84$117,000
2015$1,754.76$115,446
2014$0$99,950
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
636
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: $399,000Rent Basis: Observed Comp Model ($1,714/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.02%

NOI: $12,043/yr

Cash-on-Cash Yield
-13.9%

On $91,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.5%

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)-$116/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$86/mo
Repairs & Maintenance (10% of rent)-$171/mo
Property Management (8% of rent)-$137/mo
Total Pure Operating Expenses-$710/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,714/mo
Less: Operating Expenses-$710/mo
Net Operating Income (NOI)+$1,004/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-1,067/mo
$-12,801/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.