OFF_MARKETExcellent Deal8 days on market

1181 Buchanan Way

1181 Buchanan Way, Hayward, CA 94545, Hayward, CA 94545
$498,000
Zestimate®:$652,900$154,900 Under Market

Listing Price

Property image 1
1181 Buchanan Way, Hayward, CA 94545
Loc: Hayward, CA
Days Listed
8
Tax Assessed
$331k
Zestimate®
$653k
24% Under Valued
Lot Size
6,098 sqft
Rent Estimate
$4,074/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

Eden Gardens Elementary School

K-6
0.9 mi away
5

Anthony W. Ochoa Middle School

7-8
0.6 mi away
6

Mount Eden High School

9-12
2.1 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
7.62%
Total ROI
27.7%
Cash Flow
$643/mo
DSCR
1.26
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
2026-08-04Sold$653,000$406
2026-07-29Pending sale$498,000$309
2026-07-16Listed for sale$498,000$309
2026-06-22Sold$265,000$165

Tax History

YearProperty TaxTax Assessment
2026$0$331,083
2025$4,096.9$324,592
2024$4,057.36$318,229
2023$3,997.02$311,989
2022$3,920.32$305,872
2021$3,887.28$299,875
2020$3,845.1$296,801
2019$3,873.04$290,982
2018$3,560.14$285,277
2017$3,560.14$279,684
2016$3,346.58$274,201
2015$3,121.2$270,084
2014$3,121.2$264,794
2013$0$263,597
2012$0$258,430
2011$0$253,365
2010$0$251,472
2009$0$252,071
2008$0$247,129
2007$0$242,284
2006$0$237,534
2005$0$232,877
2004$0$228,311
2003$0$224,128
2002$0$219,734
2001$2,240.24$215,424
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,610
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: $498,000Rent Basis: Observed Comp Model ($4,074/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $249/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.46%

NOI: $32,173/yr

Cash-on-Cash Yield
1.0%

On $114,540 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.3%

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)-$207/mo
Homeowner / Hazard Insurance-$249/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$407/mo
Property Management (8% of rent)-$326/mo
Total Pure Operating Expenses-$1,393/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,074/mo
Less: Operating Expenses-$1,393/mo
Net Operating Income (NOI)+$2,681/mo
Less: Debt Service (30yr @ 6.75%)-$2,584/mo
Net Cash Flow
$97/mo
$1,164/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hayward.