FOR_SALENeutral Deal34 days on market

1235 Suzanne Dr

1235 Suzanne Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$479,000
Zestimate®:$474,300

Listing Price

Property image 1
1235 Suzanne Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
34
Tax Assessed
$362k
Zestimate®
$474k
Market Rate
Lot Size
9,148 sqft
Rent Estimate
$2,764/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
0.7 mi away
7

Bret Harte Union High School

9-12
0.9 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
5.08%
Total ROI
15.0%
Cash Flow
$-396/mo
DSCR
0.84
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
2026-08-19Price change$479,000$233
2026-06-29Price change$489,000$238
2026-04-29Listed for sale$499,000$243
2015-02-09Sold$295,000$143
2015-01-04Price change$299,000$145
2014-10-31Price change$325,000$158
2014-10-07Listed for sale$338,000$164
2011-04-13Sold$225,000$109
2011-03-13Price change$229,000$111
2011-01-16Listed for sale$265,000$129
2010-12-16Sold$165,000$80
2010-12-11Listed for sale$275,000$134
2005-03-25Sold$399,000$194
2004-01-27Sold$52,500$26
2003-04-23Sold$41,500$20

Tax History

YearProperty TaxTax Assessment
2026$0$361,626
2025$4,076.9$354,537
2024$4,037.26$347,586
2023$3,955.04$340,772
2022$3,789.66$334,091
2021$3,723.62$327,541
2020$3,694.48$324,183
2019$3,643.5$317,827
2018$3,572.8$311,596
2017$3,489.28$305,487
2016$3,474.76$299,498
2015$2,741.28$239,848
2014$0$235,151
2013$0$226,000
2012$0$229,500
2011$0$225,000
2010$0$372,000
2009$0$372,000
2008$0$337,000
2007$0$415,119
2006$0$406,980
2005$0$328,550
2004$0$42,274
2002$0$42,338
2001$0$41,508
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,056
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: $479,000Rent Basis: Observed Comp Model ($2,764/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.16%

NOI: $19,947/yr

Cash-on-Cash Yield
-9.0%

On $110,170 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.4%

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)-$226/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,102/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,764/mo
Less: Operating Expenses-$1,102/mo
Net Operating Income (NOI)+$1,662/mo
Less: Debt Service (30yr @ 6.75%)-$2,485/mo
Net Cash Flow
$-823/mo
$-9,878/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.