FOR_SALERisky Deal125 days on market

31516 Clay River Rd

31516 Clay River Rd, Barstow, CA 92311, Barstow, CA 92311
$689,000
Zestimate®:$675,800

Listing Price

Property image 1
31516 Clay River Rd, Barstow, CA 92311
Loc: Barstow, CA
Days Listed
125
Tax Assessed
$595k
Zestimate®
$676k
Market Rate
Lot Size
4.77 acres
Rent Estimate
$3,339/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

Barstow Intermediate School

5-6
2.1 mi away
1

Barstow Junior High School

7-8
2.1 mi away
5

Barstow High School

9-12
3.1 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
3.19%
Total ROI
5.6%
Cash Flow
$-1,654/mo
DSCR
0.53
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
2026-04-20Price change$689,000$228
2026-03-08Price change$698,000$231
2024-09-09Listed for sale$799,000$265
2024-08-27Listing removed$2,600$1
2024-08-09Listing removed$799,000$265
2024-08-06Listed for sale$799,000$265
2024-07-22Listing removed$799,000$265
2024-05-09Listed for sale$799,000$265
2024-03-30Listed for rent$2,600$1
2021-08-06Sold$550,000$182
2021-07-20Listed for sale$595,000$197
2021-06-18Contingent$565,000$187
2021-06-18Pending sale$565,000$187
2021-05-28Listed for sale$565,000$187
2011-02-02Sold$290,000$96
2004-05-27Sold$135,000$45

Tax History

YearProperty TaxTax Assessment
2026$0$595,339
2025$6,750.81$583,665
2024$6,632.63$572,220
2023$6,493.18$561,000
2022$6,467.79$349,969
2021$3,975.94$343,106
2020$3,981.58$339,587
2019$3,775.75$332,928
2018$3,955.71$326,400
2017$3,589.72$320,133
2016$3,589.72$313,856
2015$3,546.13$309,142
2014$3,545.82$303,086
2013$0$301,716
2012$0$295,800
2011$0$283,000
2010$0$283,000
2009$0$335,000
2008$0$358,128
2007$0$143,263
2006$0$140,454
2005$0$25,265
2004$0$24,770
2003$0$24,316
2002$0$23,839
2001$0$23,371
2000$0$22,913
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,020
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: $689,000Rent Basis: Observed Comp Model ($3,339/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $345/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.23%

NOI: $22,247/yr

Cash-on-Cash Yield
-13.0%

On $158,470 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.0%

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)-$372/mo
Homeowner / Hazard Insurance-$345/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,485/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,339/mo
Less: Operating Expenses-$1,485/mo
Net Operating Income (NOI)+$1,854/mo
Less: Debt Service (30yr @ 6.75%)-$3,575/mo
Net Cash Flow
$-1,721/mo
$-20,654/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Barstow.