OFF_MARKETRisky Deal4 days on market

4317 Rimini Way

4317 Rimini Way, El Dorado Hills, CA 95762, El Dorado Hills, CA 95762
$900,000
Zestimate®:$926,200$26,200 Under Market

Listing Price

Property image 1
4317 Rimini Way, El Dorado Hills, CA 95762
Loc: El Dorado Hills, CA
Days Listed
4
Tax Assessed
$617k
Zestimate®
$926k
3% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$4,207/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.

7

Green Valley Elementary School

K-5
2 mi away
7

Pleasant Grove Middle School

6-8
1.5 mi away
10

Oak Ridge High School

8-12
1.7 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
3.54%
Total ROI
7.4%
Cash Flow
$-1,896/mo
DSCR
0.58
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
2026-05-11Sold$925,000$347
2026-05-11Pending sale$900,000$338
2026-04-28Listed for sale$900,000$338
2026-04-23Contingent$900,000$338
2026-04-17Listed for sale$900,000$338
2019-12-24Listing removed$2,950$1
2019-12-17Listed for rent$2,950$1
2013-07-18Sold$470,000$176
2013-06-21Pending sale$475,000$178
2013-06-08Listed for sale$475,000$178
2004-11-04Sold$539,000$202
2004-08-27Sold$409,909$154

Tax History

YearProperty TaxTax Assessment
2026$0$616,678
2025$7,789.28$604,587
2024$7,772.82$592,734
2023$7,784.52$581,113
2022$7,719.38$569,720
2021$7,659.38$558,550
2020$7,595.72$552,824
2019$7,520.36$541,985
2018$7,354.64$531,359
2017$7,023.02$496,432
2016$6,964.22$486,699
2015$6,856.52$479,390
2014$6,856.52$470,000
2013$0$407,000
2012$0$407,000
2011$0$407,000
2010$0$407,000
2009$0$458,000
2008$0$527,000
2007$0$560,775
2005$0$539,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,664
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: $900,000Rent Basis: Observed Comp Model ($4,207/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.21%

NOI: $28,848/yr

Cash-on-Cash Yield
-13.1%

On $207,000 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.5%

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)-$385/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$337/mo
Total Pure Operating Expenses-$1,803/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,207/mo
Less: Operating Expenses-$1,803/mo
Net Operating Income (NOI)+$2,404/mo
Less: Debt Service (30yr @ 6.75%)-$4,670/mo
Net Cash Flow
$-2,266/mo
$-27,191/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in El Dorado Hills.