OFF_MARKETRisky Deal53 days on market

379 Perlina Ter

379 Perlina Ter, Angels Camp, CA 95222, Angels Camp, CA 95222
$1,075,000
Zestimate®:$1,030,100

Listing Price

Property image 1
379 Perlina Ter, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
53
Tax Assessed
$822k
Zestimate®
$1030k
Market Rate
Lot Size
0.58 acres
Rent Estimate
$3,460/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
1.1 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
2.45%
Total ROI
1.9%
Cash Flow
$-3,244/mo
DSCR
0.40
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
2026-06-08Pending sale$1,075,000$344
2026-04-11Listed for sale$1,075,000$344

Tax History

YearProperty TaxTax Assessment
2025$9,610.68$822,364
2024$9,572.94$806,240
2023$9,382.5$790,432
2022$9,166.1$774,934
2021$8,662.76$759,740
2020$8,070.7$704,000
2019$7,979.4$692,000
2018$7,644.94$662,000
2017$0$647,000
2016$0$496,000
2015$0$496,000
2014$0$496,000
2013$0$496,000
2012$0$481,000
2011$0$517,000
2010$0$517,000
2009$0$638,610
2008$0$626,089
2007$0$613,814
2006$0$601,779
2005$0$589,980
2004$0$578,413
2003$0$567,813
2002$0$556,680
2001$0$213,912
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,127
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: $1,075,000Rent Basis: Observed Comp Model ($3,460/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $538/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.80%

NOI: $19,347/yr

Cash-on-Cash Yield
-19.2%

On $247,250 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-2.0%

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)-$514/mo
Homeowner / Hazard Insurance-$538/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$346/mo
Property Management (8% of rent)-$277/mo
Total Pure Operating Expenses-$1,848/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,460/mo
Less: Operating Expenses-$1,848/mo
Net Operating Income (NOI)+$1,612/mo
Less: Debt Service (30yr @ 6.75%)-$5,578/mo
Net Cash Flow
$-3,966/mo
$-47,589/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.