OFF_MARKETExcellent Deal6 days on market

456 La Jolla St

456 La Jolla St, Vallejo, CA 94591, Vallejo, CA 94591
$229,000
Zestimate®:$310,800$81,800 Under Market

Listing Price

Property image 1
456 La Jolla St, Vallejo, CA 94591
Loc: Vallejo, CA
Days Listed
6
Tax Assessed
$157k
Zestimate®
$311k
26% Under Valued
Lot Size
6,098 sqft
Rent Estimate
$2,671/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.

6

Glen Cove Elementary School

K-5
1 mi away
2

Hogan Middle School

6-8
1.6 mi away
4

Jesse M. Bethel High School

9-12
3.1 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
7.31%
Total ROI
26.2%
Cash Flow
$237/mo
DSCR
1.20
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
2026-07-08Sold$312,000$323
2026-07-04Pending sale$229,000$237
2026-06-18Listed for sale$229,000$237
2026-05-11Sold$227,000$235

Tax History

YearProperty TaxTax Assessment
2026$0$156,918
2025$2,926.38$153,842
2024$2,755.9$150,826
2023$2,557.82$147,870
2022$2,449.54$144,971
2021$2,392.26$142,129
2020$2,383.54$140,672
2019$2,291.8$137,915
2018$2,132$135,212
2017$2,018.38$132,562
2016$1,446.22$129,964
2015$1,426.44$128,013
2014$1,405.48$125,507
2013$0$118,000
2012$0$71,000
2011$0$80,000
2010$0$80,000
2009$0$65,000
2008$0$117,132
2007$0$114,835
2006$0$112,583
2005$0$110,376
2004$0$108,211
2003$0$106,228
2002$0$104,145
2001$0$102,102
2000$1,070.12$100,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
966
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: $229,000Rent Basis: Observed Comp Model ($2,671/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.48%

NOI: $21,703/yr

Cash-on-Cash Yield
14.1%

On $52,670 invested

DSCR Ratio
1.52x

Prime loan qualification

5-Yr Leveraged ROI
+164.9%

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)-$98/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$267/mo
Property Management (8% of rent)-$214/mo
Total Pure Operating Expenses-$862/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,671/mo
Less: Operating Expenses-$862/mo
Net Operating Income (NOI)+$1,809/mo
Less: Debt Service (30yr @ 6.75%)-$1,188/mo
Net Cash Flow
$620/mo
$7,444/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vallejo.