FOR_SALERisky Deal297 days on market

735 Live Oak Dr

735 Live Oak Dr, Angels Camp, CA 95222, Angels Camp, CA 95222
$499,000
Zestimate®:$493,400

Listing Price

Property image 1
735 Live Oak Dr, Angels Camp, CA 95222
Loc: Angels Camp, CA
Days Listed
297
Tax Assessed
$429k
Zestimate®
$493k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$2,786/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
0.6 mi away
7

Bret Harte Union High School

9-12
0.7 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
4.76%
Total ROI
13.4%
Cash Flow
$-545/mo
DSCR
0.78
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
2026-05-23Price change$499,000$275
2026-03-16Price change$515,000$284
2025-09-30Price change$525,000$289
2025-08-09Listed for sale$535,000$295
2018-07-31Sold$385,000$212
2018-07-03Pending sale$389,000$214
2018-07-01Price change$389,000$214
2018-06-03Price change$399,000$220
2018-05-01Listed for sale$415,000$229
2003-01-10Sold$77,000$42

Tax History

YearProperty TaxTax Assessment
2025$4,879.96$429,468
2024$4,831.9$421,048
2023$4,732.36$412,794
2022$4,558.94$404,701
2021$4,478.94$396,767
2020$4,443.6$392,700
2019$4,298.62$377,429
2018$4,214.66$370,029
2017$4,115.52$362,775
2016$3,569.18$308,000
2015$3,577.62$308,000
2014$0$308,000
2013$0$263,000
2012$0$254,000
2011$0$272,000
2010$0$326,179
2009$0$326,955
2008$0$320,545
2007$0$314,261
2006$0$308,100
2005$0$302,059
2004$0$296,137
2002$0$21,694
2001$0$21,269
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,814
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: $499,000Rent Basis: Observed Comp Model ($2,786/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $19,522/yr

Cash-on-Cash Yield
-10.1%

On $114,770 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.9%

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)-$268/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$139/mo
Repairs & Maintenance (10% of rent)-$279/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$1,159/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,786/mo
Less: Operating Expenses-$1,159/mo
Net Operating Income (NOI)+$1,627/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-962/mo
$-11,549/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Angels Camp.