OFF_MARKETRisky Deal5 days on market

5813 Mareta Ln

5813 Mareta Ln, Loomis, CA 95650, Loomis, CA 95650
$1,350,000
Zestimate®:$1,386,000$36,000 Under Market

Listing Price

Property image 1
5813 Mareta Ln, Loomis, CA 95650
Loc: Loomis, CA
Days Listed
5
Tax Assessed
$1159k
Zestimate®
$1386k
3% Under Valued
Lot Size
0.40 acres
Rent Estimate
$4,966/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

H. Clarke Powers Elementary School

K-8
0.5 mi away
10

Del Oro High School

9-12
0.8 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
1.77%
Total ROI
-1.5%
Cash Flow
$-4,836/mo
DSCR
0.29
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
2026-05-12Sold$1,375,000$545
2026-04-22Pending sale$1,350,000$535
2026-04-16Listed for sale$1,350,000$535
2024-06-05Sold$1,345,000$533
2024-05-21Pending sale$1,295,000$513
2024-05-16Listed for sale$1,295,000$513
2021-04-12Sold$890,000$352
2014-03-14Sold$558,000$221
2013-04-08Sold$330,000$131
2002-09-12Sold$452,000$179
1998-07-30Sold$247,500$98

Tax History

YearProperty TaxTax Assessment
2026$0$1,159,282
2025$12,405.46$1,136,552
2024$11,134.96$988,474
2023$10,428.44$925,956
2022$10,417.68$907,800
2021$7,444.8$631,423
2020$7,351.84$624,950
2019$7,351.84$612,697
2018$6,855.56$600,684
2017$6,733.88$588,907
2016$6,587.52$577,361
2015$6,450.86$568,689
2014$6,140.34$537,428
2013$0$471,900
2012$0$471,900
2011$0$471,900
2010$0$471,900
2009$0$576,858
2008$0$565,548
2007$0$554,460
2006$0$539,589
2005$0$529,010
2004$0$485,438
2003$0$452,000
2002$0$262,646
2001$0$257,498
2000$0$252,450
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,525
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: $1,350,000Rent Basis: Observed Comp Model ($4,966/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.15%

NOI: $29,091/yr

Cash-on-Cash Yield
-17.7%

On $310,500 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+5.7%

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)-$725/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$248/mo
Repairs & Maintenance (10% of rent)-$497/mo
Property Management (8% of rent)-$397/mo
Total Pure Operating Expenses-$2,542/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,966/mo
Less: Operating Expenses-$2,542/mo
Net Operating Income (NOI)+$2,424/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-4,581/mo
$-54,967/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Loomis.