OFF_MARKETRisky Deal123 days on market

4402 Jaquima Dr

4402 Jaquima Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$719,000
Zestimate®:$703,500

Listing Price

Property image 1
4402 Jaquima Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
123
Tax Assessed
$635k
Zestimate®
$704k
Market Rate
Lot Size
18.00 acres
Rent Estimate
$3,053/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.

2

San Andreas Elementary School

K-8
6.6 mi away
5

Calaveras High School

8-12
6.5 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
3.36%
Total ROI
6.5%
Cash Flow
$-1,623/mo
DSCR
0.55
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
2026-06-02Price change$719,000$332
2026-05-01Price change$755,000$349
2026-03-10Price change$785,000$362
2026-01-30Listed for sale$835,000$386
2020-09-18Sold$587,000$271
2020-08-05Pending sale$599,000$277
2020-08-01Listed for sale$599,000$277
2011-10-25Sold$226,000$104

Tax History

YearProperty TaxTax Assessment
2025$7,769.86$635,385
2024$7,757.36$622,927
2023$7,622.68$610,714
2022$7,538.7$598,740
2021$6,976.02$587,000
2020$3,480.1$259,554
2019$3,577.48$254,465
2018$3,446.22$249,477
2017$0$244,587
2016$0$239,792
2015$0$236,191
2014$0$231,565
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,166
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: $719,000Rent Basis: Observed Comp Model ($3,053/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $360/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.66%

NOI: $19,124/yr

Cash-on-Cash Yield
-15.5%

On $165,370 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+16.7%

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)-$397/mo
Homeowner / Hazard Insurance-$360/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,459/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,053/mo
Less: Operating Expenses-$1,459/mo
Net Operating Income (NOI)+$1,594/mo
Less: Debt Service (30yr @ 6.75%)-$3,731/mo
Net Cash Flow
$-2,137/mo
$-25,645/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.