FOR_SALERisky Deal119 days on market

1560 Pinto Dr

1560 Pinto Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$565,000
Zestimate®:$555,300

Listing Price

Property image 1
1560 Pinto Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
119
Tax Assessed
$716k
Zestimate®
$555k
Market Rate
Lot Size
20.78 acres
Rent Estimate
$3,115/mo
Est. Cash Flow base
Type
manufactured

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
4.4 mi away
7

Bret Harte Union High School

9-12
4.6 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
4.25%
Total ROI
10.9%
Cash Flow
$-856/mo
DSCR
0.70
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
2026-07-19Price change$565,000$220
2026-06-29Pending sale$585,000$227
2026-05-08Price change$585,000$227
2026-02-27Price change$599,000$233
2026-02-03Price change$629,000$245
2025-09-08Price change$649,000$252
2025-05-23Price change$665,000$259
2025-03-29Price change$680,000$264
2025-03-01Price change$688,000$267
2024-11-09Price change$699,000$272
2024-10-04Listed for sale$725,000$282
2023-05-22Sold$675,000$262
2023-05-10Pending sale$699,000$272
2023-05-05Listed for sale$699,000$272
2023-04-06Pending sale$699,000$272
2023-04-03Contingent$699,000$272
2023-04-03Pending sale$699,000$272
2022-10-21Price change$699,000$272
2022-09-12Price change$749,000$291
2022-08-18Listed for sale$788,000$306
2010-07-09Sold$225,000$87
2007-12-14Sold$290,000$113
2007-04-16Sold$327,464$127
2005-02-10Sold$182,000$71

Tax History

YearProperty TaxTax Assessment
2026$0$716,315
2025$8,198.6$702,270
2024$8,119.3$688,500
2023$3,577.82$262,271
2022$3,459.88$260,680
2021$3,414.06$256,089
2020$3,397.2$254,005
2019$3,360.96$249,363
2018$3,254.32$239,818
2017$3,190.06$235,117
2016$2,707.02$188,000
2015$2,712.16$188,000
2014$0$190,000
2013$0$188,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,572
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: $565,000Rent Basis: Observed Comp Model ($3,115/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $283/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $20,014/yr

Cash-on-Cash Yield
-11.7%

On $129,950 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.8%

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)-$448/mo
Homeowner / Hazard Insurance-$283/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$312/mo
Property Management (8% of rent)-$249/mo
Total Pure Operating Expenses-$1,447/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,115/mo
Less: Operating Expenses-$1,447/mo
Net Operating Income (NOI)+$1,668/mo
Less: Debt Service (30yr @ 6.75%)-$2,932/mo
Net Cash Flow
$-1,264/mo
$-15,166/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.