OFF_MARKETExcellent Deal8 days on market

2321 Ascot Pkwy

2321 Ascot Pkwy, Vallejo, CA 94591, Vallejo, CA 94591
$789,000
Zestimate®:$789,100$100 Under Market

Listing Price

Property image 1
2321 Ascot Pkwy, Vallejo, CA 94591
Loc: Vallejo, CA
Days Listed
8
Tax Assessed
$626k
Zestimate®
$789k
0% Under Valued
Lot Size
8,276 sqft
Rent Estimate
$3,742/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.

6

Glen Cove Elementary School

K-5
2.2 mi away
2

Hogan Middle School

6-8
1.4 mi away
4

Jesse M. Bethel High School

9-12
1.5 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
7.55%
Total ROI
27.4%
Cash Flow
$977/mo
DSCR
1.24
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
2026-08-07Sold$789,000$334
2026-07-17Pending sale$789,000$334
2026-07-09Listed for sale$789,000$334
2002-08-16Sold$424,000$180
1998-05-07Sold$270,500$115

Tax History

YearProperty TaxTax Assessment
2026$0$626,220
2025$8,205.1$613,943
2024$7,997.06$601,906
2023$7,611.56$590,105
2022$7,543.06$578,535
2021$7,381.34$567,192
2020$7,449.24$561,377
2019$7,260.2$550,370
2018$6,905.8$539,579
2017$6,037.68$475,000
2016$5,418.76$461,000
2015$5,245.7$445,000
2014$4,632.6$389,000
2013$0$297,000
2012$0$259,000
2011$0$316,000
2010$0$298,000
2009$0$367,000
2008$0$467,411
2007$0$458,246
2006$0$449,260
2005$0$440,451
2004$0$431,814
2003$0$423,900
2002$0$292,377
2001$0$286,644
2000$3,278.26$281,023
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,362
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: $789,000Rent Basis: Observed Comp Model ($3,742/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $395/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.19%

NOI: $25,139/yr

Cash-on-Cash Yield
-13.2%

On $181,470 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.1%

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)-$391/mo
Homeowner / Hazard Insurance-$395/mo
Vacancy Reserve (5% of rent)-$187/mo
Repairs & Maintenance (10% of rent)-$374/mo
Property Management (8% of rent)-$299/mo
Total Pure Operating Expenses-$1,647/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,742/mo
Less: Operating Expenses-$1,647/mo
Net Operating Income (NOI)+$2,095/mo
Less: Debt Service (30yr @ 6.75%)-$4,094/mo
Net Cash Flow
$-1,999/mo
$-23,988/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vallejo.

2321 Ascot Pkwy | Vallejo, CA | Haven AI Analysis | Haven by ScoutHavens