OFF_MARKETRisky Deal69 days on market

401 McCauley Ranch Rd

401 McCauley Ranch Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$619,000
Zestimate®:$614,500

Listing Price

Property image 1
401 McCauley Ranch Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
69
Tax Assessed
$634k
Zestimate®
$615k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$3,291/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
4.32%
Total ROI
11.3%
Cash Flow
$-902/mo
DSCR
0.71
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
2026-05-18Price change$619,000$265
2026-04-20Price change$629,000$270
2026-03-25Listed for sale$639,000$274
2025-12-05Listing removed$649,000$278
2025-10-01Price change$649,000$278
2025-09-08Price change$659,000$282
2025-08-27Price change$660,000$283
2025-08-22Price change$672,000$288
2025-08-12Price change$675,000$289
2025-07-21Price change$680,000$291
2025-07-02Price change$689,000$295
2025-06-16Price change$699,000$300
2025-06-08Price change$719,000$308
2025-06-02Listed for sale$739,000$317
2017-09-28Sold$544,439$233
2006-04-18Sold$349,000$150

Tax History

YearProperty TaxTax Assessment
2025$7,592.84$634,085
2024$7,576.18$621,653
2023$7,429.38$609,464
2022$7,233.24$597,515
2021$6,765$585,800
2020$7,334.34$568,794
2019$7,244.16$557,642
2018$7,196.05$72,800
2017$0$71,373
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,333
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: $619,000Rent Basis: Observed Comp Model ($3,291/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $310/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $21,933/yr

Cash-on-Cash Yield
-11.7%

On $142,370 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.9%

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)-$396/mo
Homeowner / Hazard Insurance-$310/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$329/mo
Property Management (8% of rent)-$263/mo
Total Pure Operating Expenses-$1,463/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,291/mo
Less: Operating Expenses-$1,463/mo
Net Operating Income (NOI)+$1,828/mo
Less: Debt Service (30yr @ 6.75%)-$3,212/mo
Net Cash Flow
$-1,384/mo
$-16,609/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.