OFF_MARKETGood Deal5 days on market

25372 Agate Rd

25372 Agate Rd, Barstow, CA 92311, Barstow, CA 92311
$229,999
Zestimate®:$226,400

Listing Price

Property image 1
25372 Agate Rd, Barstow, CA 92311
Loc: Barstow, CA
Days Listed
5
Tax Assessed
$240k
Zestimate®
$226k
Market Rate
Lot Size
7.90 acres
Rent Estimate
$1,658/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

Lenwood Elementary School

K-5
1.3 mi away
1

Barstow Junior High School

7-8
5.7 mi away
5

Barstow High School

9-12
4.5 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
6.36%
Total ROI
21.5%
Cash Flow
$56/mo
DSCR
1.05
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
2026-08-03Price change$229,999$183
2026-07-05Listed for sale$239,999$191
2021-12-07Sold$222,000$176
2021-11-06Pending sale$222,000$176
2021-10-23Price change$222,000$176
2021-10-02Listed for sale$229,000$182
2021-03-23Sold$131,000$104
1995-11-06Sold$66,128$53

Tax History

YearProperty TaxTax Assessment
2026$0$240,301
2025$2,779.53$235,589
2024$2,732.01$230,969
2023$2,675.73$226,440
2022$2,665.49$133,620
2021$1,011.75$78,515
2020$871.2$67,000
2019$822.42$65,000
2018$708.34$51,000
2017$620.45$47,400
2016$620.45$44,500
2015$592$41,000
2014$550.02$34,000
2013$0$26,000
2012$0$50,400
2011$0$56,000
2010$0$56,000
2009$0$65,992
2008$0$64,698
2007$0$63,430
2006$0$62,187
2005$0$60,967
2004$0$59,772
2003$0$58,677
2002$0$57,527
2001$0$56,399
2000$0$55,293
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,258
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: $229,999Rent Basis: Observed Comp Model ($1,658/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.09%

NOI: $11,718/yr

Cash-on-Cash Yield
-4.9%

On $52,900 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.6%

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)-$150/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$83/mo
Repairs & Maintenance (10% of rent)-$166/mo
Property Management (8% of rent)-$133/mo
Total Pure Operating Expenses-$682/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,658/mo
Less: Operating Expenses-$682/mo
Net Operating Income (NOI)+$976/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$-217/mo
$-2,603/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Barstow.