OFF_MARKETRisky Deal3 days on market

5004 Hokan Cir

5004 Hokan Cir, Camp Connell, CA 95223, Camp Connell, CA 95223
$349,000
Zestimate®:$337,600

Listing Price

Property image 1
5004 Hokan Cir, Camp Connell, CA 95223
Loc: Camp Connell, CA
Days Listed
3
Tax Assessed
$367k
Zestimate®
$338k
Market Rate
Lot Size
0.58 acres
Rent Estimate
$1,654/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
6 mi away
7

Avery Middle School

6-8
10 mi away
7

Bret Harte Union High School

9-12
23.1 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
$-780/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
2026-06-19Listed for sale$349,000$413
2023-06-29Sold$346,000$409
2023-05-31Pending sale$339,900$402
2023-05-23Listed for sale$339,900$402
2021-11-02Sold$330,000$390
2021-09-20Pending sale$349,000$413
2021-08-25Listed for sale$349,000$413
2003-08-15Sold$185,000$219
2001-08-03Sold$135,000$160

Tax History

YearProperty TaxTax Assessment
2026$0$367,177
2025$4,359.7$359,978
2024$4,315.6$352,920
2023$4,207.04$336,600
2022$4,001.34$330,000
2021$2,660.36$203,000
2020$2,378.4$178,000
2019$2,288.54$169,000
2018$2,141.44$169,000
2017$0$169,000
2016$0$169,000
2015$0$169,000
2014$0$123,000
2013$0$106,000
2012$0$110,000
2011$0$127,000
2010$0$203,710
2009$0$204,194
2008$0$200,192
2007$0$196,268
2006$0$192,421
2005$0$188,649
2004$0$184,950
2003$0$137,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
846
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: $349,000Rent Basis: Observed Comp Model ($1,654/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $175/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.99%

NOI: $10,429/yr

Cash-on-Cash Yield
-14.1%

On $80,270 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.8%

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)-$229/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$165/mo
Property Management (8% of rent)-$132/mo
Total Pure Operating Expenses-$785/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,654/mo
Less: Operating Expenses-$785/mo
Net Operating Income (NOI)+$869/mo
Less: Debt Service (30yr @ 6.75%)-$1,811/mo
Net Cash Flow
$-942/mo
$-11,301/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Camp Connell.