FOR_SALEGood Deal24 days on market

314 S Main St #175

314 S Main St #175, Angels Camp, CA 95222, Angels Camp, CA 95222

$180,000

Listing Price

314 S Main St #175, Angels Camp, CA 95222

Loc: Angels Camp, CA

Days Listed

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.

Mark Twain Elementary School

K-8

0.2 mi away

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

6.77%

Total ROI

23.5%

Cash Flow

$106/mo

DSCR

1.12

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

Date	Event	Price	Price/sqft
2026-09-01	Price change	$180,000	$113
2026-05-09	Listed for sale	$199,000	$124

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,600

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: $180,000Rent Basis: Modeled Estimate ($1,440/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

5.64%

NOI: $10,156/yr

Cash-on-Cash Yield

-2.5%

On $41,400 invested

DSCR Ratio

0.91x

Negative debt coverage

5-Yr Leveraged ROI

+81.5%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$113/mo

Homeowner / Hazard Insurance-$150/mo

Vacancy Reserve (5% of rent)-$72/mo

Repairs & Maintenance (10% of rent)-$144/mo

Property Management (8% of rent)-$115/mo

Total Pure Operating Expenses-$594/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,440/mo

Less: Operating Expenses-$594/mo

Net Operating Income (NOI)+$846/mo

Less: Debt Service (30yr @ 6.75%)-$934/mo

Net Cash Flow

$-88/mo

$-1,052/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.

314 S Main St #175 | Angels Camp, CA | Haven AI Analysis | Haven by ScoutHavens