OFF_MARKETNeutral Deal17 days on market

2693 Country Club Dr

2693 Country Club Dr, Arnold, CA 95223, Arnold, CA 95223
$282,500
Zestimate®:$266,900

Listing Price

Property image 1
2693 Country Club Dr, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
17
Tax Assessed
$171k
Zestimate®
$267k
Market Rate
Lot Size
0.69 acres
Rent Estimate
$1,667/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
2.3 mi away
7

Avery Middle School

6-8
2.6 mi away
7

Bret Harte Union High School

9-12
14.8 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
5.07%
Total ROI
15.0%
Cash Flow
$-234/mo
DSCR
0.84
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
2026-07-14Pending sale$282,500$346
2026-06-06Listed for sale$282,500$346
2010-04-16Sold$130,000$159
2009-08-01Listing removed$175,000$214
2009-06-04Listed for sale$175,000$214

Tax History

YearProperty TaxTax Assessment
2026$0$171,147
2025$2,380.38$167,792
2024$2,356.8$164,503
2023$2,314.88$161,278
2022$2,146.8$158,116
2021$2,134.24$155,017
2020$2,109.18$153,428
2019$2,083.36$150,421
2018$1,905.36$147,473
2017$0$135,000
2016$0$118,000
2015$0$118,000
2014$0$106,000
2013$0$90,000
2012$0$102,000
2011$0$130,978
2003$0$83,232
2002$0$81,600
2001$0$80,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
816
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: $282,500Rent Basis: Observed Comp Model ($1,667/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.36%

NOI: $12,319/yr

Cash-on-Cash Yield
-8.1%

On $64,975 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.6%

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)-$107/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$167/mo
Property Management (8% of rent)-$133/mo
Total Pure Operating Expenses-$640/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,667/mo
Less: Operating Expenses-$640/mo
Net Operating Income (NOI)+$1,027/mo
Less: Debt Service (30yr @ 6.75%)-$1,466/mo
Net Cash Flow
$-439/mo
$-5,271/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.