OFF_MARKETRisky Deal2 days on market

8049 Bossa Nova Way

8049 Bossa Nova Way, Roseville, CA 95747, Roseville, CA 95747
$574,900
Zestimate®:$585,500$10,600 Under Market

Listing Price

Property image 1
8049 Bossa Nova Way, Roseville, CA 95747
Loc: Roseville, CA
Days Listed
2
Tax Assessed
$578k
Zestimate®
$586k
2% Under Valued
Lot Size
7,396 sqft
Rent Estimate
$3,037/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.

8

Rex Fortune Elementary

K-6
0.9 mi away
5

Wilson C. Riles Middle School

7-8
2 mi away
7

Center High

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
4.23%
Total ROI
10.8%
Cash Flow
$-879/mo
DSCR
0.70
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
2026-04-28Sold$580,000$327
2026-04-07Pending sale$574,900$324
2026-04-01Listed for sale$574,900$324
2025-08-11Listing removed$605,000$341
2025-06-24Price change$605,000$341
2025-05-29Listed for sale$599,000$338
2025-05-23Pending sale$599,000$338
2025-05-15Listed for sale$599,000$338
2022-10-26Sold$545,000$308
2022-08-17Price change$580,000$327
2022-08-10Price change$602,000$340
2022-07-27Price change$622,000$351
2022-07-23Price change$624,000$352
2022-06-30Price change$646,000$365
2022-06-14Listed for sale$634,990$358

Tax History

YearProperty TaxTax Assessment
2026$0$578,358
2025$9,346.5$567,018
2024$9,445.12$549,000
2023$9,358.98$543,000
2022$3,027.1$25,145
2021$2,257.42$24,652
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,772
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: $574,900Rent Basis: Observed Comp Model ($3,037/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $287/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.53%

NOI: $20,280/yr

Cash-on-Cash Yield
-11.7%

On $132,227 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.5%

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)-$361/mo
Homeowner / Hazard Insurance-$287/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,347/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,037/mo
Less: Operating Expenses-$1,347/mo
Net Operating Income (NOI)+$1,690/mo
Less: Debt Service (30yr @ 6.75%)-$2,983/mo
Net Cash Flow
$-1,293/mo
$-15,516/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Roseville.