FOR_SALEExcellent Deal40 days on market
992 Manuel Rd
992 Manuel Rd, Arnold, CA 95223, Arnold, CA 95223
992 Manuel Rd, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
40
Tax Assessed
$160k
Zestimate®
$206k
5% Under Valued
Lot Size
871 sqft
Rent Estimate
$2,002/mo
Est. Cash Flow base
Type
townhouse
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
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
9.49%
Total ROI
37.1%
Cash Flow
$556/mo
DSCR
1.56
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $195,000Rent Basis: Observed Comp Model ($2,002/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
8/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.95%
NOI: $15,499/yr
Cash-on-Cash Yield
7.5%
On $44,850 invested
DSCR Ratio
1.28x
Prime loan qualification
5-Yr Leveraged ROI
+131.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$100/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$710/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,002/mo
Less: Operating Expenses-$710/mo
Net Operating Income (NOI)+$1,292/mo
Less: Debt Service (30yr @ 6.75%)-$1,012/mo
Net Cash Flow
$280/mo
$3,357/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Arnold.