FOR_SALENeutral Deal96 days on market

1290 Fairview Dr

1290 Fairview Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$379,000
Zestimate®:$375,800

Listing Price

Property image 1
1290 Fairview Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
96
Tax Assessed
$164k
Zestimate®
$376k
Market Rate
Lot Size
5,663 sqft
Rent Estimate
$2,560/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
1 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
5.69%
Total ROI
18.1%
Cash Flow
$-120/mo
DSCR
0.94
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
2026-07-06Price change$379,000$268
2026-06-10Price change$389,000$275
2026-02-26Listed for sale$394,000$278
2025-07-09Sold$267,000$189
2025-06-03Pending sale$266,400$188
2025-05-13Price change$266,400$188
2025-05-10Listed for sale$290,000$205
2025-04-24Pending sale$290,000$205
2025-02-21Listed for sale$290,000$205

Tax History

YearProperty TaxTax Assessment
2026$0$164,268
2025$2,003.24$161,048
2024$1,909.48$157,891
2023$1,872.36$154,796
2022$1,727.06$151,762
2021$1,696.96$148,787
2020$1,683.56$147,262
2019$1,660.02$144,376
2018$1,627.92$141,546
2017$1,590.4$138,772
2016$1,582.64$136,052
2015$1,563.44$134,009
2014$0$131,385
2013$0$127,000
2012$0$128,229
2003$0$111,214
2002$0$109,034
2001$0$106,897
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,416
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: $379,000Rent Basis: Observed Comp Model ($2,560/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $190/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.31%

NOI: $20,142/yr

Cash-on-Cash Yield
-4.0%

On $87,170 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+74.4%

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)-$103/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$881/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,560/mo
Less: Operating Expenses-$881/mo
Net Operating Income (NOI)+$1,679/mo
Less: Debt Service (30yr @ 6.75%)-$1,967/mo
Net Cash Flow
$-288/mo
$-3,456/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.