OFF_MARKETRisky Deal74 days on market

2705 Pine Dr

2705 Pine Dr, Arnold, CA 95223, Arnold, CA 95223
$1,259,000
Zestimate®:$1,179,400

Listing Price

Property image 1
2705 Pine Dr, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
74
Tax Assessed
$825k
Zestimate®
$1179k
Market Rate
Lot Size
1.92 acres
Rent Estimate
$3,890/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
2.4 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
2.44%
Total ROI
1.9%
Cash Flow
$-3,804/mo
DSCR
0.40
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
2026-04-30Price change$1,259,000$343
2025-11-21Price change$1,295,000$352
2025-10-22Price change$1,345,000$366
2025-06-18Listed for sale$1,399,000$381

Tax History

YearProperty TaxTax Assessment
2026$0$825,000
2025$9,533.12$844,000
2024$9,617.82$844,000
2023$9,402.62$825,000
2022$8,489.76$753,000
2021$7,616.34$662,000
2020$6,990.8$606,000
2019$6,032.72$515,000
2018$5,618.04$493,000
2017$0$525,000
2016$0$565,000
2015$0$565,000
2014$0$565,000
2013$0$515,000
2012$0$608,000
2011$0$675,000
2010$0$501,000
2009$0$505,000
2008$0$835,227
2007$0$818,851
2006$0$802,796
2005$0$787,055
2004$0$301,594
2003$0$145,380
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,675
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: $1,259,000Rent Basis: Observed Comp Model ($3,890/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $630/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.76%

NOI: $22,196/yr

Cash-on-Cash Yield
-19.4%

On $289,570 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-2.8%

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)-$516/mo
Homeowner / Hazard Insurance-$630/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$389/mo
Property Management (8% of rent)-$311/mo
Total Pure Operating Expenses-$2,040/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,890/mo
Less: Operating Expenses-$2,040/mo
Net Operating Income (NOI)+$1,850/mo
Less: Debt Service (30yr @ 6.75%)-$6,533/mo
Net Cash Flow
$-4,683/mo
$-56,196/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.