OFF_MARKETRisky Deal39 days on market

4522 Jibway Dr

4522 Jibway Dr, Camp Connell, CA 95223, Camp Connell, CA 95223
$574,000
Zestimate®:$562,300

Listing Price

Property image 1
4522 Jibway Dr, Camp Connell, CA 95223
Loc: Camp Connell, CA
Days Listed
39
Tax Assessed
$672k
Zestimate®
$562k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$2,349/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
3.03%
Total ROI
4.8%
Cash Flow
$-1,455/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
2026-06-17Price change$574,000$274
2026-05-14Listed for sale$589,000$281
2024-07-17Listing removed$625,000$298
2024-07-12Price change$625,000$298
2024-06-06Listed for sale$649,900$310
2021-07-12Sold$610,000$291
2021-06-02Pending sale$550,000$262
2021-05-26Listed for sale$550,000$262
2020-03-18Sold$415,000$198
2020-01-30Pending sale$429,500$205
2019-10-30Price change$429,500$205
2019-08-22Price change$429,999$205
2019-07-02Price change$449,000$214
2019-05-17Listed for sale$469,000$224
2010-08-18Sold$350,000$167
2010-06-25Price change$365,000$174
2010-05-15Listed for sale$379,000$181
2006-06-13Sold$436,000$208

Tax History

YearProperty TaxTax Assessment
2026$0$672,102
2025$7,642.52$660,116
2024$7,583.04$648,544
2023$7,289.42$622,200
2022$7,022.4$610,000
2021$4,976.64$414,253
2020$4,920.22$410,006
2019$4,861.62$401,968
2018$4,422.62$377,000
2017$0$356,000
2016$0$335,000
2015$0$335,000
2014$0$314,000
2013$0$293,000
2012$0$272,000
2011$0$350,000
2010$0$419,000
2009$0$462,686
2008$0$453,614
2007$0$444,720
2006$0$176,259
2005$0$172,804
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,096
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: $574,000Rent Basis: Observed Comp Model ($2,349/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $287/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.30%

NOI: $13,220/yr

Cash-on-Cash Yield
-17.1%

On $132,020 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+8.9%

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)-$420/mo
Homeowner / Hazard Insurance-$287/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$1,247/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,349/mo
Less: Operating Expenses-$1,247/mo
Net Operating Income (NOI)+$1,102/mo
Less: Debt Service (30yr @ 6.75%)-$2,978/mo
Net Cash Flow
$-1,877/mo
$-22,520/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Camp Connell.