OFF_MARKETRisky Deal61 days on market

710 Pilot Knob Ct

710 Pilot Knob Ct, Angels Camp, CA 95222, Angels Camp, CA 95222
$515,000
Zestimate®:$507,600

Listing Price

Property image 1
710 Pilot Knob Ct, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
61
Tax Assessed
$303k
Zestimate®
$508k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,227/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
0.7 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
3.73%
Total ROI
8.3%
Cash Flow
$-1,002/mo
DSCR
0.62
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
2026-06-08Price change$499,000$354
2026-05-26Price change$515,000$365
2026-04-02Listed for sale$525,000$372

Tax History

YearProperty TaxTax Assessment
2025$4,039.7$302,546
2024$4,060.12$296,615
2023$3,990.18$290,800
2022$3,829.66$285,099
2021$3,423.22$279,510
2020$4,636.52$276,645
2019$4,592.18$271,221
2018$4,530.54$265,903
2017$4,464.08$260,690
2016$4,433.54$255,579
2015$4,400.1$251,741
2014$0$246,811
2013$0$245,696
2012$0$240,879
2011$0$236,157
2010$0$234,393
2009$0$234,951
2008$0$428,400
2007$0$225,829
2003$0$208,907
2002$0$204,812
2001$0$200,797
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,411
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: $515,000Rent Basis: Observed Comp Model ($2,227/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $258/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $15,212/yr

Cash-on-Cash Yield
-14.2%

On $118,450 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.1%

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)-$189/mo
Homeowner / Hazard Insurance-$258/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$223/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$959/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,227/mo
Less: Operating Expenses-$959/mo
Net Operating Income (NOI)+$1,268/mo
Less: Debt Service (30yr @ 6.75%)-$2,672/mo
Net Cash Flow
$-1,405/mo
$-16,854/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.