OFF_MARKETGood Deal9 days on market
2905 Ridgeway Dr
2905 Ridgeway Dr, National City, CA 91950, National City, CA 91950
2905 Ridgeway Dr, National City, CA 91950
Loc: National City, CA
Days Listed
9
Tax Assessed
$79k
Zestimate®
$756k
21% Under Valued
Lot Size
0.43 acres
Rent Estimate
$3,492/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
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
6.07%
Total ROI
20.0%
Cash Flow
$2/mo
DSCR
1.00
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: $599,999Rent Basis: Observed Comp Model ($3,492/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.68%
NOI: $28,076/yr
Cash-on-Cash Yield
-6.7%
On $138,000 invested
DSCR Ratio
0.75x
Negative debt coverage
5-Yr Leveraged ROI
+60.6%
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)-$49/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$349/mo
Property Management (8% of rent)-$279/mo
Total Pure Operating Expenses-$1,152/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,492/mo
Less: Operating Expenses-$1,152/mo
Net Operating Income (NOI)+$2,340/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-774/mo
$-9,283/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in National City.