FOR_SALERisky Deal19 days on market

580 Live Oak Dr

580 Live Oak Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$699,000
Zestimate®:$675,500

Listing Price

Property image 1
580 Live Oak Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
19
Tax Assessed
$512k
Zestimate®
$676k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$3,018/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
0.8 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
3.61%
Total ROI
7.7%
Cash Flow
$-1,430/mo
DSCR
0.60
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
2026-05-14Listed for sale$699,000$303
2003-12-19Sold$360,000$156
2003-03-10Sold$73,000$32

Tax History

YearProperty TaxTax Assessment
2025$5,686.02$511,680
2024$5,628.06$501,648
2023$5,509.62$491,813
2022$5,326.66$482,171
2021$5,231.2$472,718
2020$5,188.98$467,872
2019$5,114.98$458,699
2018$5,012.98$449,706
2017$4,358.44$392,000
2016$3,913.3$346,000
2015$3,922.6$346,000
2014$0$346,000
2013$0$335,000
2012$0$323,000
2011$0$346,000
2010$0$396,411
2009$0$397,354
2008$0$389,564
2007$0$381,927
2006$0$374,439
2005$0$367,098
2004$0$359,900
2003$0$22,127
2002$0$21,694
2001$0$21,269
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,307
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: $699,000Rent Basis: Observed Comp Model ($3,018/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.84%

NOI: $19,849/yr

Cash-on-Cash Yield
-14.7%

On $160,770 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.6%

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)-$320/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$151/mo
Repairs & Maintenance (10% of rent)-$302/mo
Property Management (8% of rent)-$241/mo
Total Pure Operating Expenses-$1,364/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,018/mo
Less: Operating Expenses-$1,364/mo
Net Operating Income (NOI)+$1,654/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,973/mo
$-23,675/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.