FOR_SALEExcellent Deal6 days on market

1718 Rockspring Pl

1718 Rockspring Pl, Walnut Creek, CA 94596, Walnut Creek, CA 94596
$2,400,000

Listing Price

Property image 1
1718 Rockspring Pl, Walnut Creek, CA 94596
Loc: Walnut Creek, CA
Days Listed
6
Tax Assessed
$1068k
Lot Size
0.41 acres
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

Walnut Heights Elementary School

K-5
0.9 mi away
9

Walnut Creek Intermediate School

6-8
2.3 mi away
10

Las Lomas High School

9-12
1.9 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
8.07%
Total ROI
30.0%
Cash Flow
$3,998/mo
DSCR
1.33
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
2026-09-04Pending sale$2,400,000$773
2026-07-24Listed for sale$2,400,000$773

Tax History

YearProperty TaxTax Assessment
2026$0$1,067,624
2025$12,575.28$1,046,691
2024$12,401.32$1,026,169
2023$12,105.74$1,006,049
2022$11,840.26$986,324
2021$11,519.3$966,986
2020$11,408.7$957,072
2019$11,283.22$938,306
2018$10,901.24$919,909
2017$10,701.18$901,873
2016$10,501.66$884,190
2015$9,823.22$870,910
2014$9,823.22$824,439
2013$0$820,714
2012$0$804,623
2011$0$788,847
2010$0$782,952
2009$0$784,813
2008$0$769,425
2007$0$754,339
2006$0$739,549
2005$0$666,049
2004$0$652,990
2003$0$641,023
2002$0$628,455
2001$0$616,133
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,105
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: $2,400,000Rent Basis: Modeled Estimate ($19,200/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,200/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.46%

NOI: $155,001/yr

Cash-on-Cash Yield
1.0%

On $552,000 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.2%

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)-$667/mo
Homeowner / Hazard Insurance-$1,200/mo
Vacancy Reserve (5% of rent)-$960/mo
Repairs & Maintenance (10% of rent)-$1,920/mo
Property Management (8% of rent)-$1,536/mo
Total Pure Operating Expenses-$6,283/mo
Net Investor Cash Flow
Gross Scheduled Rent+$19,200/mo
Less: Operating Expenses-$6,283/mo
Net Operating Income (NOI)+$12,917/mo
Less: Debt Service (30yr @ 6.75%)-$12,453/mo
Net Cash Flow
$464/mo
$5,564/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Walnut Creek.