OFF_MARKETNeutral Deal33 days on market
332 Salt Springs Trl
332 Salt Springs Trl, Arnold, CA 95223, Arnold, CA 95223
332 Salt Springs Trl, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
33
Tax Assessed
$145k
Zestimate®
$320k
Market Rate
Lot Size
0.50 acres
Rent Estimate
$2,101/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
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
6.00%
Total ROI
19.7%
Cash Flow
$-18/mo
DSCR
0.99
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $329,000Rent Basis: Observed Comp Model ($2,101/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $165/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.97%
NOI: $16,344/yr
Cash-on-Cash Yield
-5.5%
On $75,670 invested
DSCR Ratio
0.80x
Negative debt coverage
5-Yr Leveraged ROI
+66.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$91/mo
Homeowner / Hazard Insurance-$165/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$210/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$739/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,101/mo
Less: Operating Expenses-$739/mo
Net Operating Income (NOI)+$1,362/mo
Less: Debt Service (30yr @ 6.75%)-$1,707/mo
Net Cash Flow
$-345/mo
$-4,142/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Arnold.