OFF_MARKETRisky Deal3 days on market

301 Russi Ct

301 Russi Ct, Folsom, CA 95630, Folsom, CA 95630
$1,050,000
Zestimate®:$958,400

Listing Price

Property image 1
301 Russi Ct, Folsom, CA 95630
Loc: Folsom, CA
Days Listed
3
Tax Assessed
$737k
Zestimate®
$958k
Market Rate
Lot Size
9,675 sqft
Rent Estimate
$3,782/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

Sandra J. Gallardo Elementary School

K-5
0.9 mi away
8

Sutter Middle School

6-8
1.7 mi away
1

Folsom Lake High School

9-12
1 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
2.63%
Total ROI
2.8%
Cash Flow
$-3,010/mo
DSCR
0.43
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
2026-06-26Sold$965,000$355
2026-06-01Pending sale$999,999$368
2026-05-13Price change$999,999$368
2026-03-31Listed for sale$1,050,000$386
2016-06-01Sold$610,000$224
2016-04-28Pending sale$610,000$224
2016-04-26Price change$610,000$224
2016-02-14Pending sale$599,000$220
2016-02-06Listed for sale$599,000$220
2014-01-31Sold$475,000$175
1994-07-28Sold$254,000$93

Tax History

YearProperty TaxTax Assessment
2026$0$736,551
2025$7,997.22$722,109
2024$7,835$707,951
2023$7,698.34$694,070
2022$7,587.88$680,462
2021$7,488.86$667,121
2020$7,397.46$660,281
2019$7,276.82$647,336
2018$7,099.08$634,644
2017$6,628.78$622,200
2016$5,526.1$491,877
2015$5,343.48$484,490
2014$3,804.92$347,884
2013$0$346,313
2012$0$339,523
2011$0$332,867
2010$0$330,381
2008$0$324,675
2007$0$318,310
2006$0$312,069
2005$0$305,951
2004$0$299,953
2003$0$294,457
2002$0$288,685
2001$0$283,026
2000$0$277,478
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,719
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: $1,050,000Rent Basis: Observed Comp Model ($3,782/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.20%

NOI: $23,122/yr

Cash-on-Cash Yield
-17.5%

On $241,500 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.7%

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)-$460/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$378/mo
Property Management (8% of rent)-$303/mo
Total Pure Operating Expenses-$1,855/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,782/mo
Less: Operating Expenses-$1,855/mo
Net Operating Income (NOI)+$1,927/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-3,521/mo
$-42,257/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Folsom.

301 Russi Ct | Folsom, CA | Haven AI Analysis | Haven by ScoutHavens