OFF_MARKETRisky Deal7 days on market

1036 Spring Ct

1036 Spring Ct, Hayward, CA 94542, Hayward, CA 94542
$899,000
Zestimate®:$908,000$9,000 Under Market

Listing Price

Property image 1
1036 Spring Ct, Hayward, CA 94542
Loc: Hayward, CA
Days Listed
7
Tax Assessed
$720k
Zestimate®
$908k
1% Under Valued
Lot Size
0.30 acres
Rent Estimate
$3,627/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.

2

Harder Elementary School

K-6
2.4 mi away
4

Bret Harte Middle School

7-8
1.3 mi away
5

Hayward High School

9-12
1.2 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
3.26%
Total ROI
6.0%
Cash Flow
$-2,101/mo
DSCR
0.54
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
2026-07-24Listed for sale$899,000$582
2017-02-28Sold$620,000$402
2014-09-15Sold$435,000$282
2014-07-18Listed for sale$420,000$272
1998-03-20Sold$155,700$101

Tax History

YearProperty TaxTax Assessment
2025$0$719,547
2024$8,648.84$705,441
2023$8,518.24$691,610
2022$8,350.78$678,050
2021$8,282.08$664,757
2020$8,189.14$657,943
2019$8,255.3$645,047
2018$5,569.38$632,400
2017$5,569.38$450,463
2016$5,249.92$441,633
2015$3,146.7$435,000
2004$0$174,862
2003$0$171,658
2002$0$168,292
2001$1,738.28$164,992
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,544
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: $899,000Rent Basis: Observed Comp Model ($3,627/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.53%

NOI: $22,717/yr

Cash-on-Cash Yield
-16.1%

On $206,770 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+13.8%

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)-$450/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$181/mo
Repairs & Maintenance (10% of rent)-$363/mo
Property Management (8% of rent)-$290/mo
Total Pure Operating Expenses-$1,734/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,627/mo
Less: Operating Expenses-$1,734/mo
Net Operating Income (NOI)+$1,893/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,772/mo
$-33,260/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hayward.