OFF_MARKETRisky Deal24 days on market

1367 Kickapoo Ct

1367 Kickapoo Ct, Arnold, CA 95223, Arnold, CA 95223
$427,500
Zestimate®:$432,300$4,800 Under Market

Listing Price

Property image 1
1367 Kickapoo Ct, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
24
Tax Assessed
$498k
Zestimate®
$432k
1% Under Valued
Lot Size
0.44 acres
Rent Estimate
$2,063/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
3.6 mi away
7

Avery Middle School

6-8
7.3 mi away
7

Bret Harte Union High School

9-12
20.4 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
3.65%
Total ROI
7.9%
Cash Flow
$-862/mo
DSCR
0.60
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
2026-08-17Sold$432,500$334
2026-07-20Pending sale$427,500$330
2026-05-29Listed for sale$427,500$330
2024-11-18Listing removed$515,000$397
2024-10-05Listed for sale$515,000$397
2021-11-03Sold$468,000$361
2021-10-12Pending sale$495,000$382
2021-09-17Listed for sale$495,000$382
2019-10-11Sold$260,000$201
2019-09-13Pending sale$269,000$208
2019-08-30Listed for sale$269,000$208
2005-06-21Sold$362,500$280

Tax History

YearProperty TaxTax Assessment
2026$0$497,917
2025$5,804.52$488,155
2024$5,747.96$478,584
2023$5,638.14$469,200
2022$5,403.98$460,000
2021$3,314.86$262,692
2020$3,276.78$260,000
2019$3,139$246,000
2018$2,843.34$233,000
2017$0$233,000
2016$0$233,000
2015$0$233,000
2014$0$194,000
2013$0$168,000
2012$0$168,000
2011$0$194,000
2010$0$279,000
2009$0$324,000
2008$0$384,687
2007$0$377,145
2006$0$369,750
2005$0$102,604
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,296
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: $427,500Rent Basis: Observed Comp Model ($2,063/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $214/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $12,760/yr

Cash-on-Cash Yield
-14.1%

On $98,325 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.7%

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)-$311/mo
Homeowner / Hazard Insurance-$214/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$206/mo
Property Management (8% of rent)-$165/mo
Total Pure Operating Expenses-$1,000/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,063/mo
Less: Operating Expenses-$1,000/mo
Net Operating Income (NOI)+$1,063/mo
Less: Debt Service (30yr @ 6.75%)-$2,218/mo
Net Cash Flow
$-1,155/mo
$-13,859/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.