OFF_MARKETRisky Deal47 days on market

488 Mauna Kea Dr

488 Mauna Kea Dr, Arnold, CA 95223, Arnold, CA 95223
$1,193,013
Zestimate®:$1,161,400

Listing Price

Property image 1
488 Mauna Kea Dr, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
47
Tax Assessed
$764k
Zestimate®
$1161k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$3,479/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
0.8 mi away
7

Avery Middle School

6-8
4.6 mi away
7

Bret Harte Union High School

9-12
17.4 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
2.34%
Total ROI
1.3%
Cash Flow
$-3,708/mo
DSCR
0.39
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
2026-09-07Listing removed$1,193,013$368
2026-09-02Price change$1,193,013$368
2026-08-13Price change$1,190,013$367
2026-08-12Price change$1,783,013$550
2026-08-01Price change$1,153,013$356
2026-07-14Price change$1,199,013$370
2026-05-06Listed for sale$1,193,013$368

Tax History

YearProperty TaxTax Assessment
2026$0$764,327
2025$8,511.36$749,341
2024$8,437.12$734,649
2023$8,272.02$720,245
2022$7,984.02$706,124
2021$7,948.34$692,280
2020$7,858.3$685,182
2019$7,763.94$671,748
2018$7,433.94$658,578
2017$0$616,000
2016$0$567,000
2015$0$567,000
2014$0$551,000
2013$0$551,000
2012$0$551,000
2011$0$584,897
2010$0$580,526
2009$0$300,606
2008$0$80,300
2007$0$78,726
2006$0$77,183
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
5
Sq Ft
3,301
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: $1,193,013Rent Basis: Observed Comp Model ($3,479/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $597/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.61%

NOI: $19,250/yr

Cash-on-Cash Yield
-20.1%

On $274,393 invested

DSCR Ratio
0.26x

Negative debt coverage

5-Yr Leveraged ROI
+-6.1%

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)-$478/mo
Homeowner / Hazard Insurance-$597/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,875/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,479/mo
Less: Operating Expenses-$1,875/mo
Net Operating Income (NOI)+$1,604/mo
Less: Debt Service (30yr @ 6.75%)-$6,190/mo
Net Cash Flow
$-4,586/mo
$-55,034/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.