OFF_MARKETRisky Deal3 days on market

1351 Longfellow Cir

1351 Longfellow Cir, Roseville, CA 95747, Roseville, CA 95747
$649,000
Zestimate®:$682,200$33,200 Under Market

Listing Price

Property image 1
1351 Longfellow Cir, Roseville, CA 95747
Loc: Roseville, CA
Days Listed
3
Tax Assessed
$516k
Zestimate®
$682k
5% Under Valued
Lot Size
6,551 sqft
Rent Estimate
$3,877/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

Quail Glen Elementary School

K-5
0.1 mi away
6

Silverado Middle School

6-8
1.1 mi away
9

Woodcreek High School

9-12
0.7 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
4.75%
Total ROI
13.4%
Cash Flow
$-713/mo
DSCR
0.78
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
2026-04-30Sold$676,000$322
2026-04-10Pending sale$649,000$309
2026-04-02Listed for sale$649,000$309
2013-04-01Sold$411,000$196
2013-01-28Sold$306,500$146
2005-07-06Sold$500,000$238
1997-11-21Sold$167,000$79
1994-05-31Sold$161,000$77

Tax History

YearProperty TaxTax Assessment
2026$0$516,227
2025$5,474.38$506,106
2024$5,401.48$496,183
2023$5,345.48$486,455
2022$5,357.12$476,918
2021$5,388.28$467,567
2020$5,350.16$462,773
2019$5,350.16$453,700
2018$5,475.64$444,805
2017$5,406.88$436,084
2016$5,281.92$427,534
2015$4,971.86$401,000
2014$4,965.2$399,000
2013$0$315,000
2012$0$300,000
2011$0$300,000
2010$0$333,707
2009$0$333,707
2008$0$349,599
2007$0$438,512
2006$0$499,900
2005$0$189,003
2004$0$185,298
2003$0$181,903
2002$0$178,337
2001$0$174,841
2000$0$171,414
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,102
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: $649,000Rent Basis: Observed Comp Model ($3,877/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.32%

NOI: $28,052/yr

Cash-on-Cash Yield
-8.3%

On $149,270 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.8%

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)-$323/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$388/mo
Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,539/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,877/mo
Less: Operating Expenses-$1,539/mo
Net Operating Income (NOI)+$2,338/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-1,030/mo
$-12,358/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Roseville.