FOR_SALERisky Deal106 days on market

1230 Savanna Dr

1230 Savanna Dr, Barstow, CA 92311, Barstow, CA 92311

$519,800

Zestimate®:$519,900$100 Under Market

Listing Price

Log in to unlock AI Insights

1230 Savanna Dr, Barstow, CA 92311

Loc: Barstow, CA

Days Listed

106

Zestimate®

$520k

0% Under Valued

Lot Size

9,300 sqft

Rent Estimate

$2,913/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.

1

Henderson Elementary School

K-5

1 mi away

1

Barstow Junior High School

7-8

1.1 mi away

5

Barstow High School

9-12

1 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

4.50%

Total ROI

12.2%

Cash Flow

$-678/mo

DSCR

0.74

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

Date	Event	Price	Price/sqft
2026-03-26	Listed for sale	$519,800	$234

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

4

Baths

3

Sq Ft

2,222

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: $519,800Rent Basis: Observed Comp Model ($2,913/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $260/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.83%

NOI: $19,898/yr

Cash-on-Cash Yield

-10.4%

On $119,554 invested

DSCR Ratio

0.61x

Negative debt coverage

5-Yr Leveraged ROI

+42.1%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$325/mo

Homeowner / Hazard Insurance-$260/mo

Vacancy Reserve (5% of rent)-$146/mo

Repairs & Maintenance (10% of rent)-$291/mo

Property Management (8% of rent)-$233/mo

Total Pure Operating Expenses-$1,255/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,913/mo

Less: Operating Expenses-$1,255/mo

Net Operating Income (NOI)+$1,658/mo

Less: Debt Service (30yr @ 6.75%)-$2,697/mo

Net Cash Flow

$-1,039/mo

$-12,468/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Barstow.