FOR_SALEExcellent Deal404 days on market

674 Kirby St

674 Kirby St, Angels Camp, CA 95222, Angels Camp, CA 95222
$279,000
Zestimate®:$274,200

Listing Price

Property image 1
674 Kirby St, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
404
Tax Assessed
$308k
Zestimate®
$274k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,506/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
0.6 mi away
7

Bret Harte Union High School

9-12
0.3 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
8.23%
Total ROI
30.8%
Cash Flow
$503/mo
DSCR
1.36
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
2026-09-05Price change$279,000$142
2026-08-11Listed for sale$299,000$152
2026-07-01Listing removed$299,000$152
2026-05-08Listed for sale$299,000$152
2026-04-22Pending sale$299,000$152
2026-03-16Price change$299,000$152
2025-10-28Price change$319,000$162
2025-10-01Price change$339,000$173
2025-06-09Price change$364,000$185
2025-04-24Listed for sale$379,000$193
2019-09-23Sold$276,500$141
2019-09-17Pending sale$284,000$145
2019-08-01Price change$284,000$145
2018-07-07Listed for sale$289,000$147
2010-02-02Sold$133,000$68

Tax History

YearProperty TaxTax Assessment
2026$0$308,435
2025$3,518$302,388
2024$3,484.18$296,460
2023$3,414.08$290,648
2022$3,254.32$284,950
2021$3,198$279,364
2020$3,173.14$276,500
2019$1,868.36$161,930
2018$1,893.88$158,756
2017$0$155,645
2016$0$152,594
2015$0$150,302
2014$0$147,359
2013$0$146,694
2012$0$114,000
2011$0$134,000
2010$0$88,942
2009$0$89,154
2008$0$87,407
2007$0$85,694
2003$0$34,476
2002$0$33,801
2001$0$33,139
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,964
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: $279,000Rent Basis: Observed Comp Model ($2,506/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.83%

NOI: $19,042/yr

Cash-on-Cash Yield
2.6%

On $64,170 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+107.2%

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)-$193/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$251/mo
Property Management (8% of rent)-$200/mo
Total Pure Operating Expenses-$919/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,506/mo
Less: Operating Expenses-$919/mo
Net Operating Income (NOI)+$1,587/mo
Less: Debt Service (30yr @ 6.75%)-$1,448/mo
Net Cash Flow
$139/mo
$1,670/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.