OFF_MARKETRisky Deal8 days on market
200 Firestone Dr
200 Firestone Dr, Roseville, CA 95678, Roseville, CA 95678
200 Firestone Dr, Roseville, CA 95678
Loc: Roseville, CA
Days Listed
8
Tax Assessed
$680k
Zestimate®
$742k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$3,427/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
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
3.41%
Total ROI
6.7%
Cash Flow
$-1,658/mo
DSCR
0.56
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $749,000Rent Basis: Observed Comp Model ($3,427/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.95%
NOI: $22,069/yr
Cash-on-Cash Yield
-14.3%
On $172,270 invested
DSCR Ratio
0.47x
Negative debt coverage
5-Yr Leveraged ROI
+22.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$425/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$171/mo
Repairs & Maintenance (10% of rent)-$343/mo
Property Management (8% of rent)-$274/mo
Total Pure Operating Expenses-$1,588/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,427/mo
Less: Operating Expenses-$1,588/mo
Net Operating Income (NOI)+$1,839/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-2,047/mo
$-24,568/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Roseville.