OFF_MARKETRisky Deal75 days on market

2041 Baywood Vw

2041 Baywood Vw, Arnold, CA 95223, Arnold, CA 95223
$469,000
Zestimate®:$468,900

Listing Price

Property image 1
2041 Baywood Vw, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
75
Tax Assessed
$517k
Zestimate®
$469k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$2,158/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
1.5 mi away
7

Avery Middle School

6-8
4.4 mi away
7

Bret Harte Union High School

9-12
17.5 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
3.39%
Total ROI
6.6%
Cash Flow
$-1,047/mo
DSCR
0.56
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
2026-08-10Sold$469,000$326
2026-07-31Pending sale$469,000$326
2026-04-08Listed for sale$469,000$326
2022-04-07Sold$477,500$332
2022-03-08Pending sale$429,000$298
2022-03-01Listed for sale$429,000$298
2019-11-25Sold$295,000$205
2019-10-09Pending sale$299,000$208
2019-09-13Listed for sale$299,000$208
2019-04-12Listing removed$308,900$215
2019-02-15Price change$308,900$215
2018-12-21Price change$324,711$225
2018-10-17Listed for sale$324,888$226
2007-11-27Sold$345,000$240

Tax History

YearProperty TaxTax Assessment
2026$0$516,859
2025$5,993.02$506,726
2024$5,944.54$496,791
2023$5,830.78$310,094
2022$3,720.96$304,015
2021$3,702.62$298,055
2020$3,660.22$295,000
2019$3,525.56$281,000
2018$3,128.5$259,000
2017$0$245,000
2016$0$230,000
2015$0$230,000
2014$0$223,000
2013$0$180,000
2012$0$180,000
2011$0$246,000
2010$0$246,000
2009$0$259,000
2008$0$345,000
2007$0$154,920
2006$0$151,884
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,440
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: $469,000Rent Basis: Observed Comp Model ($2,158/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $235/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.82%

NOI: $13,243/yr

Cash-on-Cash Yield
-14.8%

On $107,870 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)-$323/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$216/mo
Property Management (8% of rent)-$173/mo
Total Pure Operating Expenses-$1,054/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,158/mo
Less: Operating Expenses-$1,054/mo
Net Operating Income (NOI)+$1,104/mo
Less: Debt Service (30yr @ 6.75%)-$2,434/mo
Net Cash Flow
$-1,330/mo
$-15,959/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.