OFF_MARKETRisky Deal63 days on market

10364 Bristol Dr

10364 Bristol Dr, Alta Loma, CA 91737, Alta Loma, CA 91737
$998,000
Zestimate®:$979,900

Listing Price

Property image 1
10364 Bristol Dr, Alta Loma, CA 91737
Loc: Alta Loma, CA
Days Listed
63
Tax Assessed
$650k
Zestimate®
$980k
Market Rate
Lot Size
10,295 sqft
Rent Estimate
$3,783/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.

8

Deer Canyon Elementary School

K-6
0.6 mi away
7

Vineyard Junior High School

6-8
0.2 mi away
9

Los Osos High School

9-12
1.4 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
2.93%
Total ROI
4.3%
Cash Flow
$-2,608/mo
DSCR
0.48
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
2017-10-25Sold$560,000$272
2017-10-02Pending sale$575,000$280
2017-08-29Price change$575,000$280
2017-06-08Listed for sale$588,000$286
2011-02-28Sold$447,500$218

Tax History

YearProperty TaxTax Assessment
2026$0$649,928
2025$7,156.65$637,184
2024$6,979.21$624,691
2023$6,823.98$612,442
2022$6,807.29$600,433
2021$6,725.99$588,660
2020$6,451.49$582,624
2019$6,523.25$571,200
2018$6,619.88$560,000
2017$5,485.23$493,999
2016$5,485.23$484,312
2015$5,337$477,037
2014$5,302.73$467,693
2013$0$465,580
2012$0$456,451
2011$0$264,373
2010$0$262,397
2009$0$263,020
2008$0$257,863
2007$0$252,807
2006$0$247,850
2005$0$242,990
2004$0$177,093
2003$0$173,847
2002$0$170,439
2001$0$166,089
2000$0$162,832
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,057
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: $998,000Rent Basis: Observed Comp Model ($3,783/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $499/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.41%

NOI: $24,092/yr

Cash-on-Cash Yield
-16.6%

On $229,540 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.3%

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)-$406/mo
Homeowner / Hazard Insurance-$499/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$378/mo
Property Management (8% of rent)-$303/mo
Total Pure Operating Expenses-$1,775/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,783/mo
Less: Operating Expenses-$1,775/mo
Net Operating Income (NOI)+$2,008/mo
Less: Debt Service (30yr @ 6.75%)-$5,178/mo
Net Cash Flow
$-3,171/mo
$-38,048/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alta Loma.