OFF_MARKETRisky Deal6 days on market

1900 Lakeshore Dr

1900 Lakeshore Dr, Modesto, CA 95355, Modesto, CA 95355
$570,000
Zestimate®:$570,800$800 Under Market

Listing Price

Property image 1
1900 Lakeshore Dr, Modesto, CA 95355
Loc: Modesto, CA
Days Listed
6
Tax Assessed
$379k
Zestimate®
$571k
0% Under Valued
Lot Size
6,943 sqft
Rent Estimate
$2,709/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.

4

Sylvan Elementary School

K-5
0.7 mi away
7

Somerset Middle School

6-8
0.9 mi away
6

Fred C. Beyer High School

9-12
0.5 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
4.14%
Total ROI
10.4%
Cash Flow
$-915/mo
DSCR
0.68
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
2026-09-08Sold$580,000$264
2026-08-09Pending sale$570,000$260
2026-07-31Listed for sale$570,000$260
2018-11-13Listing removed$420,000$191
2018-10-26Pending sale$420,000$191
2018-09-28Listed for sale$420,000$191
2014-07-08Sold$309,000$141
2014-05-25Pending sale$309,000$141
2014-05-20Price change$309,000$141
2014-05-09Listed for sale$319,900$146
1999-06-11Sold$203,000$93

Tax History

YearProperty TaxTax Assessment
2026$0$378,790
2025$4,026.26$371,364
2024$3,952.24$364,083
2023$3,875.54$356,945
2022$3,717.04$349,947
2021$3,650.76$343,086
2020$3,597.04$339,569
2019$3,529.88$332,912
2018$3,459.04$326,385
2017$3,375.18$319,986
2016$3,354.16$313,712
2015$2,886.18$309,000
2014$2,886.18$259,604
2012$0$196,000
2011$0$196,000
2010$0$246,543
2009$0$247,127
2008$0$242,283
2007$0$237,533
2006$0$232,876
2005$0$228,311
2004$2,369.08$223,835
2003$2,276.24$219,734
2002$0$215,425
2001$2,276.52$211,201
2000$2,261.08$207,060
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,194
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: $570,000Rent Basis: Observed Comp Model ($2,709/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $285/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.29%

NOI: $18,770/yr

Cash-on-Cash Yield
-12.8%

On $131,100 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.4%

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)-$237/mo
Homeowner / Hazard Insurance-$285/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$271/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$1,145/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,709/mo
Less: Operating Expenses-$1,145/mo
Net Operating Income (NOI)+$1,564/mo
Less: Debt Service (30yr @ 6.75%)-$2,958/mo
Net Cash Flow
$-1,393/mo
$-16,721/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Modesto.