OFF_MARKETNeutral Deal59 days on market

2649 Fairway Dr

2649 Fairway Dr, Arnold, CA 95223, Arnold, CA 95223
$315,000
Zestimate®:$288,900

Listing Price

Property image 1
2649 Fairway Dr, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
59
Tax Assessed
$165k
Zestimate®
$289k
Market Rate
Lot Size
0.42 acres
Rent Estimate
$1,827/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
1.8 mi away
7

Avery Middle School

6-8
2.9 mi away
7

Bret Harte Union High School

9-12
15.3 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
5.15%
Total ROI
15.4%
Cash Flow
$-241/mo
DSCR
0.85
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
2026-07-24Sold$290,000$233
2026-06-28Pending sale$315,000$253
2026-06-03Price change$315,000$253
2026-04-26Listed for sale$325,000$261

Tax History

YearProperty TaxTax Assessment
2026$0$164,583
2025$2,236.74$161,357
2024$2,213.1$158,194
2023$2,172.56$155,093
2022$2,005.82$152,053
2021$1,992.32$149,073
2020$1,968.08$147,545
2019$1,942.34$144,653
2018$1,766.58$141,818
2017$0$139,039
2016$0$136,314
2015$0$134,267
2014$0$131,638
2013$0$131,044
2012$0$128,475
2011$0$125,957
2010$0$125,017
2009$0$125,314
2008$0$122,857
2007$0$120,449
2006$0$118,088
2003$0$111,426
2002$0$109,242
2001$0$107,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,245
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: $315,000Rent Basis: Observed Comp Model ($1,827/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $158/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.37%

NOI: $13,751/yr

Cash-on-Cash Yield
-8.1%

On $72,450 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.7%

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)-$103/mo
Homeowner / Hazard Insurance-$158/mo
Vacancy Reserve (5% of rent)-$91/mo
Repairs & Maintenance (10% of rent)-$183/mo
Property Management (8% of rent)-$146/mo
Total Pure Operating Expenses-$681/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,827/mo
Less: Operating Expenses-$681/mo
Net Operating Income (NOI)+$1,146/mo
Less: Debt Service (30yr @ 6.75%)-$1,634/mo
Net Cash Flow
$-489/mo
$-5,862/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.