OFF_MARKETRisky Deal4 days on market

271 Livorna Heights Rd

271 Livorna Heights Rd, Alamo, CA 94507, Alamo, CA 94507
$4,150,000
Zestimate®:$4,224,100$74,100 Under Market

Listing Price

Property image 1
271 Livorna Heights Rd, Alamo, CA 94507
Loc: Alamo, CA
Days Listed
4
Tax Assessed
$3248k
Zestimate®
$4224k
2% Under Valued
Lot Size
0.54 acres
Rent Estimate
$7,908/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.

10

Alamo Elementary School

K-5
0.3 mi away
10

Stone Valley Middle School

6-8
0.9 mi away
10

Monte Vista High School

9-12
3 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
1.11%
Total ROI
-4.8%
Cash Flow
$-17,152/mo
DSCR
0.18
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
2026-07-31Sold$4,225,000$1,055
2026-07-21Pending sale$4,150,000$1,036
2020-06-09Sold$2,675,000$668
1997-05-07Sold$150,909$38

Tax History

YearProperty TaxTax Assessment
2026$0$3,248,123
2025$35,550.4$3,184,435
2024$34,838.46$3,121,996
2023$34,321.78$3,060,781
2022$34,068.7$3,000,766
2021$30,724.24$2,702,713
2020$13,872.62$1,175,502
2019$8,795.58$770,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,006
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: $4,150,000Rent Basis: Observed Comp Model ($7,908/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,075/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.57%

NOI: $23,809/yr

Cash-on-Cash Yield
-24.6%

On $954,500 invested

DSCR Ratio
0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-28.7%

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)-$2,030/mo
Homeowner / Hazard Insurance-$2,075/mo
Vacancy Reserve (5% of rent)-$395/mo
Repairs & Maintenance (10% of rent)-$791/mo
Property Management (8% of rent)-$633/mo
Total Pure Operating Expenses-$5,924/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,908/mo
Less: Operating Expenses-$5,924/mo
Net Operating Income (NOI)+$1,984/mo
Less: Debt Service (30yr @ 6.75%)-$21,533/mo
Net Cash Flow
$-19,549/mo
$-234,592/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamo.