OFF_MARKETRisky Deal4 days on market

24 Jocelyn Pl

24 Jocelyn Pl, Walnut Creek, CA 94597, Walnut Creek, CA 94597
$1,395,000
Zestimate®:$1,413,300$18,300 Under Market

Listing Price

Property image 1
24 Jocelyn Pl, Walnut Creek, CA 94597
Loc: Walnut Creek, CA
Days Listed
4
Tax Assessed
$1440k
Zestimate®
$1413k
1% Under Valued
Lot Size
4,356 sqft
Rent Estimate
$4,875/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.

9

Buena Vista Elementary School

K-5
0.6 mi away
9

Walnut Creek Intermediate School

6-8
0.9 mi away
10

Las Lomas High School

9-12
1.3 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
2.66%
Total ROI
2.9%
Cash Flow
$-3,967/mo
DSCR
0.44
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
2026-08-25Sold$1,410,000$742
2026-08-15Pending sale$1,395,000$735
2026-08-06Listed for sale$1,395,000$735
2025-04-21Listing removed$5,000$3
2025-04-16Listed for rent$5,000$3
2023-08-04Listing removed$0
2023-07-05Listed for rent$5,000$3
2022-03-28Listing removed$0
2022-03-22Listed for rent$4,500$2
2021-10-22Sold$1,330,000$700
2021-09-24Pending sale$1,294,900$682
2021-08-25Listed for sale$1,294,900$682
2015-10-27Sold$875,000$461
2015-10-02Pending sale$889,950$469
2015-09-18Price change$889,950$469
2015-08-22Listed for sale$924,950$487
2001-03-30Sold$545,000$287
2000-08-09Sold$489,000$258

Tax History

YearProperty TaxTax Assessment
2026$0$1,439,633
2025$16,630.22$1,411,406
2024$16,406.48$1,383,732
2023$16,017.22$1,356,600
2022$15,661.26$1,330,000
2021$11,399.84$956,937
2020$11,289.74$947,126
2019$11,165.58$928,556
2018$10,787.24$910,350
2017$10,588.86$892,500
2016$10,406.26$875,000
2015$8,220.96$683,299
2014$8,121.62$669,915
2013$0$590,000
2012$0$546,000
2011$0$617,500
2010$0$636,204
2009$0$637,716
2008$0$625,213
2007$0$612,955
2006$0$600,937
2005$0$589,155
2004$0$577,603
2003$0$567,018
2002$0$555,900
2001$0$489,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,899
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: $1,395,000Rent Basis: Observed Comp Model ($4,875/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $698/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.85%

NOI: $25,872/yr

Cash-on-Cash Yield
-19.0%

On $320,850 invested

DSCR Ratio
0.30x

Negative debt coverage

5-Yr Leveraged ROI
+-0.8%

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)-$900/mo
Homeowner / Hazard Insurance-$698/mo
Vacancy Reserve (5% of rent)-$244/mo
Repairs & Maintenance (10% of rent)-$488/mo
Property Management (8% of rent)-$390/mo
Total Pure Operating Expenses-$2,719/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,875/mo
Less: Operating Expenses-$2,719/mo
Net Operating Income (NOI)+$2,156/mo
Less: Debt Service (30yr @ 6.75%)-$7,238/mo
Net Cash Flow
$-5,082/mo
$-60,989/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Walnut Creek.