OFF_MARKETRisky Deal2 days on market

2170 Patricia Ln

2170 Patricia Ln, Arnold, CA 95223, Arnold, CA 95223
$519,900
Zestimate®:$501,700

Listing Price

Property image 1
2170 Patricia Ln, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
2
Tax Assessed
$512k
Zestimate®
$502k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$2,341/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
1.3 mi away
7

Avery Middle School

6-8
3.2 mi away
7

Bret Harte Union High School

9-12
16 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
2.70%
Total ROI
3.2%
Cash Flow
$-1,458/mo
DSCR
0.45
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
2026-08-12Price change$511,000$307
2026-06-20Listed for sale$519,900$312
2022-12-06Sold$477,000$287
2022-11-03Pending sale$484,000$291
2022-10-15Price change$484,000$291
2022-08-05Price change$499,000$300
2022-06-20Listed for sale$525,000$316
2022-01-01Listing removed$0
2021-10-21Listed for sale$569,000$342

Tax History

YearProperty TaxTax Assessment
2026$0$511,995
2025$8,949.76$783,358
2024$3,473.5$267,930
2023$3,332.26$255,549
2022$3,143.96$250,539
2021$3,127.74$245,628
2020$3,091.78$243,111
2019$3,054.44$238,345
2018$2,850.72$233,672
2017$0$229,091
2016$0$224,600
2015$0$221,228
2014$0$216,895
2013$0$215,916
2012$0$211,683
2011$0$207,534
2010$0$205,984
2009$0$206,474
2008$0$202,426
2007$0$198,458
2006$0$194,568
2005$0$190,754
2003$0$183,588
2002$0$179,989
2001$0$176,460
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,664
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: $519,900Rent Basis: Observed Comp Model ($2,341/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $260/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.82%

NOI: $14,671/yr

Cash-on-Cash Yield
-14.8%

On $119,577 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.2%

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)-$320/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$234/mo
Property Management (8% of rent)-$187/mo
Total Pure Operating Expenses-$1,118/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,341/mo
Less: Operating Expenses-$1,118/mo
Net Operating Income (NOI)+$1,223/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$-1,475/mo
$-17,701/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.