SOLDRisky Deal4 days on market

1038 Ramona Ave

1038 Ramona Ave, Albany, CA 94706, Albany, CA 94706
$899,000
Zestimate®:$1,442,700$543,700 Under Market

Listing Price

Property image 1
1038 Ramona Ave, Albany, CA 94706
Loc: Albany, CA
Days Listed
4
Tax Assessed
$1433k
Zestimate®
$1443k
38% Under Valued
Lot Size
4,356 sqft
Rent Estimate
$4,211/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.

8

Marin Elementary School

K-5
0.2 mi away
10

Albany Middle School

6-8
0.9 mi away
10

Albany High School

9-12
0.7 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
3.01%
Total ROI
4.7%
Cash Flow
$-2,289/mo
DSCR
0.50
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At an $899,000 price point with a negative monthly cash flow of over $2,200, this property represents a significant capital drain. While Albany, CA is a desirable location with strong school districts and high barriers to entry, the rental yield of approximately 3% is insufficient to cover debt service, especially at current interest rates. An investor here is purely speculating on 4% annual appreciation to offset ongoing operating losses. Given the substantial monthly carry, this asset requires a heavy cash injection and lacks the operational fundamentals to be considered a viable income-generating investment. It is not recommended for cash-flow-focused portfolios.

Strengths
  • High-demand location in Albany, CA
  • Strong school district ratings
  • Potential for long-term equity growth
Considerations
  • Severe negative monthly cash flow
  • Low rental yield relative to financing costs
  • High price-to-rent ratio
  • Speculative dependency on market appreciation
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-13Pending sale$899,000$886
2026-08-06Listed for sale$899,000$886
2021-08-17Sold$1,350,000$1,330
2021-03-24Listing removed$0
2017-04-16Listing removed$4,500$4
2017-04-06Price change$4,500$4
2017-03-13Listed for rent$4,750$5
2017-03-09Sold$1,085,000$1,069
2017-03-03Pending sale$725,000$714
2017-02-15Listed for sale$725,000$714

Tax History

YearProperty TaxTax Assessment
2025$0$1,432,620
2024$21,615.76$1,404,540
2023$21,843.28$1,377,000
2022$21,072.16$1,350,000
2021$18,609.04$1,163,325
2020$18,489.9$1,151,401
2019$18,088.94$1,128,833
2018$5,690.28$1,106,700
2017$5,690.28$258,493
2016$5,428.18$253,425
2015$5,091.6$247,650
2014$5,091.6$242,800
2013$0$241,704
2012$0$236,965
2011$0$232,320
2010$0$230,584
2009$0$231,133
2008$0$226,601
2007$0$222,159
2006$0$217,803
2005$0$213,533
2004$0$209,348
2003$0$205,512
2002$0$201,483
2001$3,352.04$197,532
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,015
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 ($4,211/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: $22,765/yr

Cash-on-Cash Yield
-16.1%

On $206,770 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+13.9%

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)-$895/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$211/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$337/mo
Total Pure Operating Expenses-$2,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,211/mo
Less: Operating Expenses-$2,314/mo
Net Operating Income (NOI)+$1,897/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,768/mo
$-33,212/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Albany.