FOR_SALERisky Deal3 days on market

114 Rainbow Ln

114 Rainbow Ln, Mammoth Lakes, CA 93546, Mammoth Lakes, CA 93546
$1,099,000
Zestimate®:$1,043,400

Listing Price

Property image 1
114 Rainbow Ln, Mammoth Lakes, CA 93546
Loc: Mammoth Lakes, CA
Days Listed
3
Tax Assessed
$854k
Zestimate®
$1043k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$4,264/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.

5

Mammoth Elementary School

K-5
2.1 mi away
6

Mammoth Middle School

6-8
1.9 mi away
8

Mammoth High School

9-12
1.8 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
3.15%
Total ROI
5.4%
Cash Flow
$-2,674/mo
DSCR
0.52
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
2026-09-11Contingent$1,099,000$793
2026-09-04Listed for sale$1,099,000$793
2022-07-28Sold$825,000$595
2022-06-13Listing removed$0
2022-06-03Contingent$725,000$523
2022-05-22Listed for sale$725,000$523
2015-07-13Sold$65,000$47

Tax History

YearProperty TaxTax Assessment
2025$9,841.22$854,168
2024$9,410.7$837,420
2023$9,179.7$821,000
2022$2,809.1$237,677
2021$2,731.94$233,017
2020$2,711.66$230,629
2019$2,652.56$226,107
2018$2,675.12$221,674
2017$2,475.38$217,329
2016$2,434.9$213,068
2015$1,687.58$143,673
2014$1,661.74$140,860
2013$159,916$140,224
2012$1,593.72$137,475
2011$1,584.06$134,780
2010$0$133,774
2009$0$134,093
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,386
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: $1,099,000Rent Basis: Observed Comp Model ($4,264/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.40%

NOI: $26,393/yr

Cash-on-Cash Yield
-16.6%

On $252,770 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.0%

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)-$534/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$426/mo
Property Management (8% of rent)-$341/mo
Total Pure Operating Expenses-$2,065/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,264/mo
Less: Operating Expenses-$2,065/mo
Net Operating Income (NOI)+$2,199/mo
Less: Debt Service (30yr @ 6.75%)-$5,702/mo
Net Cash Flow
$-3,503/mo
$-42,037/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Mammoth Lakes.

114 Rainbow Ln | Mammoth Lakes, CA | Haven AI Analysis | Haven by ScoutHavens