FOR_SALERisky Deal235 days on market

2280 Roan Rd

2280 Roan Rd, Angels Camp, CA 95222, Angels Camp, CA 95222
$799,000
Zestimate®:$773,500

Listing Price

Property image 1
2280 Roan Rd, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
235
Tax Assessed
$683k
Zestimate®
$774k
Market Rate
Lot Size
20.45 acres
Rent Estimate
$3,815/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
3.7 mi away
7

Bret Harte Union High School

9-12
4 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
3.98%
Total ROI
9.6%
Cash Flow
$-1,390/mo
DSCR
0.66
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
2026-06-06Listing removed$799,000$282
2026-05-26Listed for rent$4,000$1
2026-04-30Price change$799,000$282
2025-10-12Listed for sale$880,000$311
2024-03-28Sold$670,000$237
2024-02-20Pending sale$675,000$238
2024-02-15Listed for sale$675,000$238
2023-09-27Listing removed$0
2023-07-12Listed for sale$989,000$349
2023-06-28Pending sale$989,000$349
2023-03-28Listed for sale$989,000$349
2022-11-01Listing removed$0
2022-07-01Price change$1,070,000$378
2022-06-25Price change$1,198,500$423
2022-04-05Listed for sale$1,250,000$441
2022-02-22Listing removed$0
2021-08-10Listed for sale$1,250,000$441
2013-10-11Sold$87,500$31

Tax History

YearProperty TaxTax Assessment
2025$7,751.4$683,400
2024$4,997.46$389,207
2023$4,905.44$381,576
2022$4,735.48$374,095
2021$4,661.52$366,760
2020$3,856.24$292,335
2019$3,810.28$286,604
2018$3,780.62$284,088
2017$2,009.1$123,420
2016$1,665.88$90,607
2015$1,653.2$89,247
2014$1,630.06$87,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,832
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: $799,000Rent Basis: Observed Comp Model ($3,815/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.17%

NOI: $25,325/yr

Cash-on-Cash Yield
-13.3%

On $183,770 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.7%

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)-$427/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$382/mo
Property Management (8% of rent)-$305/mo
Total Pure Operating Expenses-$1,705/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,815/mo
Less: Operating Expenses-$1,705/mo
Net Operating Income (NOI)+$2,110/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-2,035/mo
$-24,425/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.