FOR_SALERisky Deal4 days on market

1778 Stone Creek Drive

1778 Stone Creek Drive, Petaluma, CA 94954, Petaluma, CA 94954
$885,000
Zestimate®:$881,700

Listing Price

Property image 1
1778 Stone Creek Drive, Petaluma, CA 94954
Loc: Petaluma, CA
Days Listed
4
Tax Assessed
$951k
Zestimate®
$882k
Market Rate
Lot Size
5,680 sqft
Rent Estimate
$3,595/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.

7

Corona Creek Elementary School

K-6
0.4 mi away
6

Kenilworth Junior High School

7-8
0.4 mi away
8

Casa Grande High School

9-12
3.2 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
2.96%
Total ROI
4.5%
Cash Flow
$-2,291/mo
DSCR
0.49
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
2026-09-12Pending sale$885,000$747
2026-09-03Listed for sale$885,000$747
2022-05-20Sold$879,000$742
2022-03-25Pending sale$879,000$742
2022-03-23Listed for sale$879,000$742
2021-06-16Listing removed$838,888$708
2021-06-05Listed for sale$838,888$708
2019-12-12Sold$687,000$580
2019-11-14Pending sale$679,000$573
2019-11-09Listed for sale$679,000$573
2015-08-14Sold$547,000$462
2015-07-22Price change$555,000$468
2015-07-10Listed for sale$529,000$446
2014-04-01Sold$485,000$409
2014-02-22Listed for sale$485,000$409
2008-05-01Listing removed$2,000$2
2008-04-11Listed for sale$2,000$2
1994-05-27Sold$210,000$177

Tax History

YearProperty TaxTax Assessment
2026$0$951,456
2025$8,380.38$932,801
2024$8,267.74$914,511
2023$9,963.1$896,580
2022$7,997.46$707,998
2021$7,823.2$694,117
2020$7,881.22$687,000
2019$6,657.76$577,825
2018$6,653.18$566,497
2017$6,546.62$555,390
2016$6,361.56$544,500
2015$5,869.98$494,690
2014$3,681.5$289,765
2013$357,498$288,456
2012$0$282,801
2011$0$277,257
2010$0$275,186
2009$0$275,841
2008$0$270,433
2007$0$265,131
2006$0$259,933
2005$0$254,837
2004$0$249,841
2003$0$245,256
2002$0$240,448
2001$0$235,734
2000$0$231,112
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,185
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: $885,000Rent Basis: Observed Comp Model ($3,595/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $443/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.35%

NOI: $20,766/yr

Cash-on-Cash Yield
-16.9%

On $203,550 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+9.8%

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)-$595/mo
Homeowner / Hazard Insurance-$443/mo
Vacancy Reserve (5% of rent)-$180/mo
Repairs & Maintenance (10% of rent)-$360/mo
Property Management (8% of rent)-$288/mo
Total Pure Operating Expenses-$1,865/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,595/mo
Less: Operating Expenses-$1,865/mo
Net Operating Income (NOI)+$1,730/mo
Less: Debt Service (30yr @ 6.75%)-$4,592/mo
Net Cash Flow
$-2,862/mo
$-34,339/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Petaluma.