OFF_MARKETExcellent Deal182 days on market
1820 Calico Dr
1820 Calico Dr, Barstow, CA 92311, Barstow, CA 92311
1820 Calico Dr, Barstow, CA 92311
Loc: Barstow, CA
Days Listed
182
Tax Assessed
$108k
Zestimate®
$240k
1% Under Valued
Lot Size
6,000 sqft
Rent Estimate
$1,957/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
7.80%
Total ROI
28.7%
Cash Flow
$345/mo
DSCR
1.29
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: $239,000Rent Basis: Observed Comp Model ($1,957/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.47%
NOI: $15,472/yr
Cash-on-Cash Yield
1.1%
On $54,970 invested
DSCR Ratio
1.04x
Tight qualification
5-Yr Leveraged ROI
+99.6%
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)-$68/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$157/mo
Total Pure Operating Expenses-$668/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,957/mo
Less: Operating Expenses-$668/mo
Net Operating Income (NOI)+$1,289/mo
Less: Debt Service (30yr @ 6.75%)-$1,240/mo
Net Cash Flow
$49/mo
$591/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Barstow.