OFF_MARKETExcellent Deal119 days on market

314 S Main St

314 S Main St, Angels Camp, CA 95222, Angels Camp, CA 95222
$70,000

Listing Price

Property image 1
314 S Main St, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
119
Tax Assessed
$25k
Rent Estimate
$1,892/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
0.2 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
22.14%
Total ROI
440.1%
Cash Flow
$928/mo
DSCR
3.56
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
2026-06-29Sold$65,000$71
2026-06-18Pending sale$70,000$76
2026-03-06Listed for sale$70,000$76
2026-03-03Pending sale$70,000$76
2026-02-20Price change$70,000$76
2026-02-05Price change$34,999$38
2026-02-03Price change$85,000$92
2026-01-21Price change$50,000$54
2025-12-16Price change$64,999$71
2025-10-28Price change$95,000$103
2025-10-21Pending sale$115,000$125
2025-08-08Price change$115,000$125
2025-03-15Price change$241,000$262
2025-03-14Price change$230,000$250
2025-02-23Price change$119,000$129
2025-01-27Price change$129,000$140
2024-12-08Pending sale$139,000$151
2024-11-16Contingent$139,000$151
2024-10-14Price change$139,000$151
2024-09-12Price change$149,900$163
2024-08-19Price change$154,900$168
2024-08-03Pending sale$59,777$65
2024-07-27Price change$160,000$174
2024-07-21Listed for sale$59,777$65
2024-05-10Sold$171,000$186
2023-10-04Pending sale$87,000$95
2023-08-19Listed for sale$87,000$95
2023-03-08Sold$130,000$141
2022-02-09Sold$32,000$35
2018-11-14Sold$50,000$54

Tax History

YearProperty TaxTax Assessment
2026$0$24,800
2025$185.5$24,314
2024$182.08$23,838
2023$176.64$23,371
2022$173.34$22,914
2021$0$11,680
2020$127.72$11,680
2019$0$11,680
2018$0$11,680
2017$0$11,680
2016$0$11,680
2015$0$1
2014$0$1
2013$0$1
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
920
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: $70,000Rent Basis: Observed Comp Model ($1,892/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
22.14%

NOI: $15,496/yr

Cash-on-Cash Yield
69.2%

On $16,100 invested

DSCR Ratio
3.56x

Prime loan qualification

5-Yr Leveraged ROI
+440.1%

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)-$16/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$189/mo
Property Management (8% of rent)-$151/mo
Total Pure Operating Expenses-$601/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,892/mo
Less: Operating Expenses-$601/mo
Net Operating Income (NOI)+$1,291/mo
Less: Debt Service (30yr @ 6.75%)-$363/mo
Net Cash Flow
$928/mo
$11,138/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.