FOR_SALENeutral Deal6 days on market

166 Delta Circle

166 Delta Circle, Vallejo, CA 94589, Vallejo, CA 94589
$499,000
Zestimate®:$504,000$5,000 Under Market

Listing Price

Property image 1
166 Delta Circle, Vallejo, CA 94589
Loc: Vallejo, CA
Days Listed
6
Tax Assessed
$514k
Zestimate®
$504k
1% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,081/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.

4

Dan Mini Elementary School

K-5
0.1 mi away
3

Mare Island Technology Academy

6-8
0.7 mi away
3

Vallejo High School

9-12
2.4 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
5.19%
Total ROI
15.6%
Cash Flow
$-364/mo
DSCR
0.86
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
2026-09-02Listed for sale$499,000$359
2022-06-13Listing removed$0
2022-06-02Price change$3,475$2
2022-05-06Listed for rent$3,500$3
2022-04-28Sold$475,000$341

Tax History

YearProperty TaxTax Assessment
2026$0$514,153
2025$6,925.14$504,073
2024$6,727.06$494,190
2023$6,989.34$484,500
2022$2,148.82$111,710
2021$2,099.4$109,521
2020$2,086.9$108,399
2019$8,694.6$106,274
2018$2,847$104,191
2017$3,589.16$102,149
2016$2,023.78$100,147
2015$2,273.36$98,643
2014$1,075.58$96,712
2013$0$96,275
2012$0$94,387
2011$0$92,536
2010$0$91,844
2009$0$92,062
2008$0$90,257
2007$0$88,488
2006$0$86,753
2005$0$85,052
2004$0$83,384
2003$0$81,855
2002$0$80,250
2001$0$78,676
2000$886.58$77,133
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,391
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: $499,000Rent Basis: Observed Comp Model ($3,081/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.33%

NOI: $21,612/yr

Cash-on-Cash Yield
-8.2%

On $114,770 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.0%

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)-$321/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,280/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,081/mo
Less: Operating Expenses-$1,280/mo
Net Operating Income (NOI)+$1,801/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-788/mo
$-9,458/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vallejo.