OFF_MARKETRisky Deal2 days on market
2434 Dardanelle Vis
2434 Dardanelle Vis, Arnold, CA 95223, Arnold, CA 95223
2434 Dardanelle Vis, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
2
Tax Assessed
$1069k
Zestimate®
$1412k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$3,388/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
1.51%
Total ROI
-2.8%
Cash Flow
$-5,680/mo
DSCR
0.25
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: $1,495,000Rent Basis: Observed Comp Model ($3,388/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $748/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
0.96%
NOI: $14,308/yr
Cash-on-Cash Yield
-22.9%
On $343,850 invested
DSCR Ratio
0.15x
Negative debt coverage
5-Yr Leveraged ROI
+-20.4%
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)-$668/mo
Homeowner / Hazard Insurance-$748/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$339/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$2,196/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,388/mo
Less: Operating Expenses-$2,196/mo
Net Operating Income (NOI)+$1,192/mo
Less: Debt Service (30yr @ 6.75%)-$7,757/mo
Net Cash Flow
$-6,565/mo
$-78,778/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Arnold.