OFF_MARKETRisky Deal30 days on market

3790 Apache Rd

3790 Apache Rd, Arnold, CA 95223, Arnold, CA 95223
$599,000
Zestimate®:$581,800

Listing Price

Property image 1
3790 Apache Rd, Arnold, CA 95223
Loc: Arnold, CA
Days Listed
30
Tax Assessed
$648k
Zestimate®
$582k
Market Rate
Lot Size
0.40 acres
Rent Estimate
$2,500/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
3.8 mi away
7

Avery Middle School

6-8
7.7 mi away
7

Bret Harte Union High School

9-12
20.7 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
3.36%
Total ROI
6.5%
Cash Flow
$-1,351/mo
DSCR
0.55
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
2026-05-23Listed for sale$599,000$264
2025-09-30Listing removed$609,000$269
2025-09-01Listed for sale$609,000$269
2025-09-01Listing removed$609,000$269
2025-05-23Price change$609,000$269
2025-02-18Listed for sale$649,000$286
2022-03-04Sold$599,000$264
2022-02-04Pending sale$639,000$282
2022-01-23Listed for sale$639,000$282
2020-10-01Sold$390,000$172

Tax History

YearProperty TaxTax Assessment
2026$0$648,374
2025$7,381.16$635,662
2024$5,049.26$413,870
2023$4,953.42$405,756
2022$4,732.88$397,800
2021$2,929.26$227,523
2020$2,895.42$225,191
2019$2,860.4$220,776
2018$2,661.8$216,448
2017$0$212,205
2016$0$208,045
2015$0$204,921
2014$0$186,000
2013$0$161,000
2012$0$161,000
2011$0$186,000
2010$0$190,801
2009$0$191,255
2008$0$187,506
2007$0$183,831
2006$0$180,227
2005$0$176,694
2004$0$173,230
2003$0$170,056
2002$0$166,722
2001$0$163,454
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,268
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: $599,000Rent Basis: Observed Comp Model ($2,500/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.44%

NOI: $14,637/yr

Cash-on-Cash Yield
-16.4%

On $137,770 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+12.0%

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)-$405/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$250/mo
Property Management (8% of rent)-$200/mo
Total Pure Operating Expenses-$1,280/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,500/mo
Less: Operating Expenses-$1,280/mo
Net Operating Income (NOI)+$1,220/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-1,888/mo
$-22,660/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arnold.

3790 Apache Rd | Arnold, CA | Haven AI Analysis | Haven by ScoutHavens