OFF_MARKETRisky Deal9 days on market

4110 Ottawa Dr

4110 Ottawa Dr, Camp Connell, CA 95223, Camp Connell, CA 95223
$649,000
Zestimate®:$617,900

Listing Price

Property image 1
4110 Ottawa Dr, Camp Connell, CA 95223
Loc: Camp Connell, CA
Days Listed
9
Tax Assessed
$639k
Zestimate®
$618k
Market Rate
Lot Size
0.69 acres
Rent Estimate
$2,711/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
5.5 mi away
7

Avery Middle School

6-8
9.5 mi away
7

Bret Harte Union High School

9-12
22.5 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
3.02%
Total ROI
4.8%
Cash Flow
$-1,646/mo
DSCR
0.50
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
2026-07-29Price change$629,000$253
2026-06-13Listed for sale$649,000$261
2002-01-02Sold$27,500$11

Tax History

YearProperty TaxTax Assessment
2026$0$638,689
2025$7,279.64$626,167
2024$7,208.88$613,890
2023$7,069.82$601,854
2022$6,807.18$590,054
2021$6,179.96$524,000
2020$5,511.74$464,000
2019$5,149.12$428,000
2018$4,861.28$417,000
2017$0$393,000
2016$0$381,000
2015$0$381,000
2014$0$357,000
2013$0$333,000
2012$0$345,000
2011$0$405,000
2010$0$485,103
2009$0$486,257
2008$0$403,695
2007$0$335,645
2006$0$304,956
2005$0$195,879
2004$0$172,313
2003$0$104,795
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,487
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: $649,000Rent Basis: Observed Comp Model ($2,711/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.52%

NOI: $16,359/yr

Cash-on-Cash Yield
-16.1%

On $149,270 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.6%

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)-$399/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$271/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$1,348/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,711/mo
Less: Operating Expenses-$1,348/mo
Net Operating Income (NOI)+$1,363/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-2,004/mo
$-24,051/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Camp Connell.