OFF_MARKETRisky Deal3 days on market

9655 Horseshoe Bar Rd

9655 Horseshoe Bar Rd, Loomis, CA 95650, Loomis, CA 95650
$1,295,000
Zestimate®:$1,291,000

Listing Price

Property image 1
9655 Horseshoe Bar Rd, Loomis, CA 95650
Loc: Loomis, CA
Days Listed
3
Tax Assessed
$804k
Zestimate®
$1291k
Market Rate
Lot Size
3.36 acres
Rent Estimate
$5,154/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

Placer Elementary School

K-8
1.5 mi away
10

Del Oro High School

9-12
3.9 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
2.39%
Total ROI
1.6%
Cash Flow
$-3,972/mo
DSCR
0.39
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
2026-04-26Pending sale$1,295,000$466
2026-04-20Listed for sale$1,295,000$466
2008-05-19Sold$597,575$215
1996-10-25Sold$262,000$94

Tax History

YearProperty TaxTax Assessment
2025$9,621.02$804,043
2024$9,661.68$788,278
2023$9,538.96$772,823
2022$9,542.26$757,670
2021$9,338.78$742,815
2020$9,245.5$735,200
2019$9,245.5$720,786
2018$8,701.64$706,654
2017$8,579.4$692,799
2016$8,429.58$679,216
2015$8,285.92$669,015
2014$7,171.24$558,742
2013$0$485,864
2012$0$485,864
2011$0$485,864
2010$0$485,864
2009$0$497,440
2008$0$527,000
2007$0$657,856
2006$0$247,787
2005$0$242,929
2004$0$238,166
2003$0$233,802
2002$0$229,219
2001$0$224,726
2000$0$220,320
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,574
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: $1,295,000Rent Basis: Observed Comp Model ($5,154/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $648/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.61%

NOI: $33,817/yr

Cash-on-Cash Yield
-15.7%

On $297,850 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.6%

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)-$503/mo
Homeowner / Hazard Insurance-$648/mo
Vacancy Reserve (5% of rent)-$258/mo
Repairs & Maintenance (10% of rent)-$515/mo
Property Management (8% of rent)-$412/mo
Total Pure Operating Expenses-$2,336/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,154/mo
Less: Operating Expenses-$2,336/mo
Net Operating Income (NOI)+$2,818/mo
Less: Debt Service (30yr @ 6.75%)-$6,719/mo
Net Cash Flow
$-3,901/mo
$-46,817/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Loomis.