SOLDRisky Deal2 days on market

3180 Roundhill Rd

3180 Roundhill Rd, Alamo, CA 94507, Alamo, CA 94507
$2,198,000
Zestimate®:$2,294,900$96,900 Under Market

Listing Price

Property image 1
3180 Roundhill Rd, Alamo, CA 94507
Loc: Alamo, CA
Days Listed
2
Tax Assessed
$1673k
Zestimate®
$2295k
4% Under Valued
Lot Size
0.39 acres
Rent Estimate
$6,710/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.

9

Rancho Romero Elementary School

K-5
1.4 mi away
10

Stone Valley Middle School

6-8
0.7 mi away
10

Monte Vista High School

9-12
1.6 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
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
2.33%
Total ROI
1.3%
Cash Flow
$-6,849/mo
DSCR
0.38
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This property presents a highly negative cash flow scenario, requiring a monthly subsidy of over $6,800. In a market like Alamo, CA, the primary investment thesis relies heavily on speculative appreciation rather than operational income. With a rental yield of approximately 2.3%, the property fails to cover debt service, making it extremely sensitive to interest rate fluctuations and maintenance costs. While Alamo is an affluent, high-demand area, the entry price relative to rental potential creates a poor risk-adjusted return profile. Investors would likely see negative carry for the foreseeable future, making this a precarious asset for cash-flow-focused portfolios, suitable only for those with significant liquidity for long-term speculative holds.

Strengths
  • Located in the highly desirable and affluent Alamo, CA market
  • Single-family asset with strong long-term appreciation potential
  • Desirable 4-bedroom, 3-bathroom configuration for high-end tenants
Considerations
  • Severe negative monthly cash flow of over $6,800
  • Sub-3% rental yield is insufficient to cover standard financing costs
  • High barrier to entry with a $2.198M price tag
  • Total reliance on market appreciation to break even
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-08Listed for sale$2,198,000$897
2025-04-22Listing removed$7,500$3
2025-03-24Price change$7,500$3
2025-03-05Listed for rent$8,000$3
2020-06-30Listing removed$6,000$2
2020-06-06Listed for rent$6,000$2
2019-08-05Listing removed$6,250$3
2019-07-17Listed for rent$6,250$3
2019-07-15Listing removed$1,850,000$755
2019-06-26Price change$1,850,000$755
2019-05-23Listed for sale$1,899,000$775
2018-08-22Sold$1,500,000$612
2018-07-29Pending sale$1,475,000$602
2018-07-25Listed for sale$1,475,000$602

Tax History

YearProperty TaxTax Assessment
2025$19,548.32$1,673,273
2024$19,160.86$1,640,464
2023$18,876.38$1,608,299
2022$18,740.7$1,576,765
2021$18,353.08$1,545,849
2020$18,205.4$1,530,000
2019$18,005.48$1,500,000
2018$2,963.74$169,598
2017$2,860.4$166,273
2016$2,804.72$163,014
2015$2,703.3$160,567
2014$2,703.3$157,422
2013$0$156,711
2012$0$153,640
2011$0$150,629
2010$0$149,504
2009$0$149,861
2008$0$146,923
2007$0$144,044
2006$0$141,220
2005$0$138,452
2004$0$135,739
2003$0$133,252
2002$0$130,640
2001$0$128,079
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,450
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: $2,198,000Rent Basis: Observed Comp Model ($6,710/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,099/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.65%

NOI: $36,263/yr

Cash-on-Cash Yield
-19.9%

On $505,540 invested

DSCR Ratio
0.26x

Negative debt coverage

5-Yr Leveraged ROI
+-5.3%

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)-$1,046/mo
Homeowner / Hazard Insurance-$1,099/mo
Vacancy Reserve (5% of rent)-$336/mo
Repairs & Maintenance (10% of rent)-$671/mo
Property Management (8% of rent)-$537/mo
Total Pure Operating Expenses-$3,688/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,710/mo
Less: Operating Expenses-$3,688/mo
Net Operating Income (NOI)+$3,022/mo
Less: Debt Service (30yr @ 6.75%)-$11,405/mo
Net Cash Flow
$-8,383/mo
$-100,597/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamo.