OFF_MARKETExcellent Deal9 days on market

42 Brookside Rd

42 Brookside Rd, Orinda, CA 94563, Orinda, CA 94563
$2,250,000
Zestimate®:$2,519,700$269,700 Under Market

Listing Price

Property image 1
42 Brookside Rd, Orinda, CA 94563
Loc: Orinda, CA
Days Listed
9
Tax Assessed
$806k
Zestimate®
$2520k
11% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$7,211/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

Glorietta Elementary School

K-5
0.7 mi away
10

Orinda Intermediate School

6-8
1.8 mi away
10

Miramonte High School

9-12
2.2 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
8.17%
Total ROI
30.5%
Cash Flow
$3,932/mo
DSCR
1.35
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
2026-08-26Sold$2,520,000$944
2026-08-06Pending sale$2,250,000$843
2026-07-27Listed for sale$2,250,000$843
1997-10-01Sold$495,000$185

Tax History

YearProperty TaxTax Assessment
2026$0$806,188
2025$11,003.46$790,382
2024$10,832.56$774,885
2023$10,654.2$759,692
2022$10,242.7$744,797
2021$10,039.02$730,194
2020$9,909.96$722,707
2019$9,894.1$708,537
2018$9,168.62$694,645
2017$8,991.58$681,025
2016$8,689.16$667,673
2015$8,506.44$657,645
2014$8,506.44$644,763
2013$0$641,850
2012$0$629,265
2011$0$616,927
2010$0$612,317
2009$0$613,772
2008$0$601,739
2007$0$589,941
2006$0$578,374
2005$0$567,034
2004$0$555,916
2003$0$545,728
2002$0$535,028
2001$0$524,538
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,670
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: $2,250,000Rent Basis: Observed Comp Model ($7,211/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,125/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.09%

NOI: $47,083/yr

Cash-on-Cash Yield
-18.0%

On $517,500 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.3%

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)-$504/mo
Homeowner / Hazard Insurance-$1,125/mo
Vacancy Reserve (5% of rent)-$361/mo
Repairs & Maintenance (10% of rent)-$721/mo
Property Management (8% of rent)-$577/mo
Total Pure Operating Expenses-$3,287/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,211/mo
Less: Operating Expenses-$3,287/mo
Net Operating Income (NOI)+$3,924/mo
Less: Debt Service (30yr @ 6.75%)-$11,675/mo
Net Cash Flow
$-7,751/mo
$-93,014/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Orinda.