OFF_MARKETRisky Deal5 days on market

1000 Calgary Ct

1000 Calgary Ct, El Dorado Hills, CA 95762, El Dorado Hills, CA 95762
$599,000
Zestimate®:$587,100

Listing Price

Property image 1
1000 Calgary Ct, El Dorado Hills, CA 95762
Loc: El Dorado Hills, CA
Days Listed
5
Tax Assessed
$587k
Zestimate®
$587k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,016/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

Jackson Elementary School

K-5
0.4 mi away
10

Oak Ridge High School

8-12
1.5 mi away
8

Marina Village Middle School

6-8
1.6 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
4.06%
Total ROI
10.0%
Cash Flow
$-1,001/mo
DSCR
0.67
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
2026-05-27Listed for sale$599,000$376
2023-07-05Sold$575,000$361
2023-06-14Pending sale$575,000$361
2023-05-31Price change$575,000$361
2023-05-15Listed for sale$599,900$376
2019-01-24Sold$399,000$250
2018-12-04Pending sale$399,000$250
2018-11-25Price change$399,000$250
2018-11-09Price change$419,000$263
2018-10-11Listed for sale$429,000$269
2012-03-20Sold$240,000$151
2011-07-16Listed for sale$259,900$163
2011-05-31Sold$181,607$114

Tax History

YearProperty TaxTax Assessment
2025$6,225.52$586,500
2024$6,162.26$575,000
2023$4,593.14$427,806
2022$4,560.24$419,418
2021$4,523.74$411,195
2020$4,449.1$406,980
2019$2,927.78$270,228
2018$2,813.34$264,930
2017$2,809.78$259,737
2016$2,794.56$254,645
2015$2,741.62$250,822
2014$2,741.62$245,910
2013$0$244,800
2012$0$151,529
2011$0$151,529
2010$0$150,398
2009$0$150,757
2008$0$147,802
2007$0$144,905
2005$0$139,280
2004$0$136,550
2003$0$134,050
2002$0$131,423
2001$0$128,847
2000$0$126,322
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,594
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: $599,000Rent Basis: Observed Comp Model ($3,016/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.32%

NOI: $19,869/yr

Cash-on-Cash Yield
-12.6%

On $137,770 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.9%

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)-$367/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$151/mo
Repairs & Maintenance (10% of rent)-$302/mo
Property Management (8% of rent)-$241/mo
Total Pure Operating Expenses-$1,360/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,016/mo
Less: Operating Expenses-$1,360/mo
Net Operating Income (NOI)+$1,656/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-1,452/mo
$-17,428/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.