OFF_MARKETRisky Deal4 days on market

7921 Rasmussen Rd

7921 Rasmussen Rd, Loomis, CA 95650, Loomis, CA 95650
$985,000
Zestimate®:$950,800

Listing Price

Property image 1
7921 Rasmussen Rd, Loomis, CA 95650
Loc: Loomis, CA
Days Listed
4
Tax Assessed
$503k
Zestimate®
$951k
Market Rate
Lot Size
2.60 acres
Rent Estimate
$2,205/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 mi away
10

Del Oro High School

9-12
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
1.71%
Total ROI
-1.8%
Cash Flow
$-3,577/mo
DSCR
0.28
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
2026-05-30Listed for sale$985,000$420
2010-10-08Listing removed$479,000$204
2010-01-09Listed for sale$479,000$204
2009-09-15Sold$390,000$166
2009-08-06Price change$429,000$183
2009-03-31Listed for sale$479,000$204

Tax History

YearProperty TaxTax Assessment
2025$5,556.24$503,407
2024$5,572.1$493,537
2023$5,479.54$483,861
2022$5,465.02$474,374
2021$5,321.44$465,073
2020$5,253.22$460,305
2019$5,253.22$451,280
2018$4,973.32$442,432
2017$4,883.84$433,758
2016$4,775.4$425,254
2015$4,673.74$418,868
2014$4,598.56$410,664
2013$0$408,809
2012$0$341,000
2011$0$342,000
2010$0$374,400
2009$0$193,900
2008$0$190,099
2007$0$186,373
2006$0$182,720
2005$0$179,138
2004$0$175,627
2003$0$172,410
2002$0$169,031
2001$0$165,718
2000$0$162,469
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,346
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: $985,000Rent Basis: Observed Comp Model ($2,205/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $493/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.08%

NOI: $10,683/yr

Cash-on-Cash Yield
-22.4%

On $226,550 invested

DSCR Ratio
0.17x

Negative debt coverage

5-Yr Leveraged ROI
+-17.6%

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)-$315/mo
Homeowner / Hazard Insurance-$493/mo
Vacancy Reserve (5% of rent)-$110/mo
Repairs & Maintenance (10% of rent)-$221/mo
Property Management (8% of rent)-$176/mo
Total Pure Operating Expenses-$1,315/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,205/mo
Less: Operating Expenses-$1,315/mo
Net Operating Income (NOI)+$890/mo
Less: Debt Service (30yr @ 6.75%)-$5,111/mo
Net Cash Flow
$-4,221/mo
$-50,649/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Loomis.