FOR_SALERisky Deal23 days on market

293 Blair Mine Rd

293 Blair Mine Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$995,000
Zestimate®:$965,600

Listing Price

Property image 1
293 Blair Mine Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
23
Tax Assessed
$901k
Zestimate®
$966k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$3,585/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
0.9 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
2.77%
Total ROI
3.5%
Cash Flow
$-2,733/mo
DSCR
0.46
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
2026-08-23Price change$995,000$292
2026-08-17Listed for sale$1,025,000$300
2026-08-17Listing removed$1,075,000$315
2026-07-25Price change$1,075,000$315
2026-05-11Listed for sale$1,125,000$330

Tax History

YearProperty TaxTax Assessment
2026$0$901,173
2025$10,265.92$883,504
2024$10,221.34$866,181
2023$10,016.72$849,198
2022$9,793.8$832,548
2021$9,279.04$816,224
2020$11,327.14$807,856
2019$11,199.32$792,017
2018$11,020.94$776,489
2017$10,522.08$734,000
2016$8,727.5$563,000
2015$8,744.58$563,000
2014$0$563,000
2013$0$563,000
2012$0$546,000
2011$0$587,000
2010$0$587,000
2009$0$686,090
2008$0$426,438
2007$0$338,767
2006$0$199,576
2005$0$195,663
2004$0$191,827
2003$0$188,312
2002$0$184,620
2001$0$62,294
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,413
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: $995,000Rent Basis: Observed Comp Model ($3,585/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.05%

NOI: $20,391/yr

Cash-on-Cash Yield
-18.2%

On $228,850 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.4%

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)-$563/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$179/mo
Repairs & Maintenance (10% of rent)-$359/mo
Property Management (8% of rent)-$287/mo
Total Pure Operating Expenses-$1,886/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,585/mo
Less: Operating Expenses-$1,886/mo
Net Operating Income (NOI)+$1,699/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-3,464/mo
$-41,563/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.