FOR_SALERisky Deal75 days on market

2609 Country Club Dr

2609 Country Club Dr, Arnold, CA 95223, Arnold, CA 95223
$275,000
Zestimate®:$292,200$17,200 Under Market

Listing Price

Property image 1
2609 Country Club Dr, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
75
Tax Assessed
$439k
Zestimate®
$292k
6% Under Valued
Lot Size
0.53 acres
Rent Estimate
$1,765/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
2.3 mi away
7

Avery Middle School

6-8
2.6 mi away
7

Bret Harte Union High School

9-12
14.8 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
4.22%
Total ROI
10.7%
Cash Flow
$-424/mo
DSCR
0.69
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
2026-09-02Price change$275,000$202
2026-08-06Price change$298,000$218
2026-06-20Price change$305,000$224
2026-05-13Price change$320,000$235
2026-04-09Listed for sale$330,000$242
2005-11-17Sold$315,000$231
2002-08-23Sold$135,000$99

Tax History

YearProperty TaxTax Assessment
2026$0$439,065
2025$5,187.84$430,457
2024$5,137.2$422,017
2023$5,039.6$413,743
2022$4,120.02$341,000
2021$3,570.42$286,000
2020$3,342.52$266,000
2019$3,139$246,000
2018$2,832.38$232,000
2017$0$218,000
2016$0$191,000
2015$0$191,000
2014$0$177,000
2013$0$157,000
2012$0$171,000
2011$0$218,000
2010$0$239,000
2009$0$246,000
2008$0$303,000
2007$0$321,300
2006$0$315,000
2005$0$140,218
2004$0$137,469
2003$0$134,950
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,364
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: $275,000Rent Basis: Observed Comp Model ($1,765/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.08%

NOI: $11,216/yr

Cash-on-Cash Yield
-9.3%

On $63,250 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.5%

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)-$274/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$177/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$830/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,765/mo
Less: Operating Expenses-$830/mo
Net Operating Income (NOI)+$935/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-492/mo
$-5,907/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.