OFF_MARKETRisky Deal7 days on market

1903 Belmont Way

1903 Belmont Way, Arnold, CA 95223, Arnold, CA 95223
$385,000
Zestimate®:$413,400$28,400 Under Market

Listing Price

Property image 1
1903 Belmont Way, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
7
Tax Assessed
$167k
Zestimate®
$413k
7% Under Valued
Lot Size
0.47 acres
Rent Estimate
$2,268/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

Hazel Fischer Elementary School

K-5
1.7 mi away
7

Avery Middle School

6-8
3.4 mi away
7

Bret Harte Union High School

9-12
16.5 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
4.75%
Total ROI
13.4%
Cash Flow
$-423/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
2026-06-24Pending sale$385,000$274
2026-06-15Listed for sale$385,000$274

Tax History

YearProperty TaxTax Assessment
2026$0$166,717
2025$2,323.92$163,449
2024$2,310.82$160,246
2023$2,269.8$157,105
2022$2,102.64$154,026
2021$2,090.28$151,007
2020$2,065.7$149,459
2019$2,040.34$146,529
2018$1,863.5$143,657
2017$0$140,841
2016$0$138,081
2015$0$136,008
2014$0$133,345
2013$0$132,744
2012$0$130,142
2011$0$127,591
2010$0$126,638
2009$0$126,940
2008$0$124,452
2007$0$122,012
2006$0$119,621
2005$0$117,277
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,404
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: $385,000Rent Basis: Observed Comp Model ($2,268/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $193/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.52%

NOI: $17,390/yr

Cash-on-Cash Yield
-7.4%

On $88,550 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.0%

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)-$104/mo
Homeowner / Hazard Insurance-$193/mo
Vacancy Reserve (5% of rent)-$113/mo
Repairs & Maintenance (10% of rent)-$227/mo
Property Management (8% of rent)-$181/mo
Total Pure Operating Expenses-$819/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,268/mo
Less: Operating Expenses-$819/mo
Net Operating Income (NOI)+$1,449/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-549/mo
$-6,582/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.

1903 Belmont Way | Arnold, CA | Haven AI Analysis | Haven by ScoutHavens