OFF_MARKETRisky Deal119 days on market

514 Appaloosa Way

514 Appaloosa Way, Angels Camp, CA 95222, Angels Camp, CA 95222
$1,700,000
Zestimate®:$1,601,700

Listing Price

Property image 1
514 Appaloosa Way, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
119
Zestimate®
$1602k
Market Rate
Lot Size
22.61 acres
Rent Estimate
$4,051/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
4.7 mi away
7

Bret Harte Union High School

9-12
4.9 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
0.85%
Total ROI
-22.6%
Cash Flow
$-7,614/mo
DSCR
0.14
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
2026-09-13Pending sale$1,700,000$637
2026-07-24Contingent$1,700,000$637
2026-04-26Price change$1,700,000$637
2026-02-04Listed for sale$1,800,000$674
2025-12-16Listing removed$1,800,000$674
2025-03-28Listed for sale$1,800,000$674
2021-06-11Sold$1,662,100$623
2021-05-14Pending sale$1,650,000$618
2021-04-18Listed for sale$1,650,000$618
2018-05-27Listing removed$699,900$262
2018-05-27Pending sale$699,900$262
2018-05-26Sold$620,000$232
2017-12-18Price change$699,900$262
2017-11-10Price change$699,999$262
2017-06-16Listed for sale$775,000$290
2015-10-10Listing removed$669,000$251
2015-08-04Price change$669,000$251
2015-04-13Listed for sale$689,000$258
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,670
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: $1,700,000Rent Basis: Observed Comp Model ($4,051/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $850/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.85%

NOI: $14,481/yr

Cash-on-Cash Yield
-23.4%

On $391,000 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-22.6%

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)-$1,063/mo
Homeowner / Hazard Insurance-$850/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$405/mo
Property Management (8% of rent)-$324/mo
Total Pure Operating Expenses-$2,844/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,051/mo
Less: Operating Expenses-$2,844/mo
Net Operating Income (NOI)+$1,207/mo
Less: Debt Service (30yr @ 6.75%)-$8,821/mo
Net Cash Flow
$-7,614/mo
$-91,370/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.