FOR_SALERisky Deal4 days on market

2727 Russell Blvd

2727 Russell Blvd, Davis, CA 95616, Davis, CA 95616
$3,315,000
Zestimate®:$2,643,600

Listing Price

Property image 1
2727 Russell Blvd, Davis, CA 95616
Loc: Davis, CA
Days Listed
4
Tax Assessed
$2706k
Zestimate®
$2644k
Market Rate
Lot Size
1.34 acres
Rent Estimate
$4,535/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

Patwin Elementary School

K-6
0.6 mi away
7

Ralph Waldo Emerson Junior High School

7-9
0.6 mi away
10

Davis Senior High School

10-12
2 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
0.96%
Total ROI
-5.5%
Cash Flow
$-14,115/mo
DSCR
0.16
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
2026-09-11Price change$2,800,000$760
2026-09-10Price change$2,995,000$813
2026-05-29Listed for sale$3,315,000$900
2022-02-22Sold$2,500,000$679
2022-01-22Pending sale$2,500,000$679
2021-12-20Listed for sale$2,500,000$679
2015-12-23Sold$1,150,000$312
2015-10-04Pending sale$1,250,000$339
2015-09-17Listed for sale$1,250,000$339

Tax History

YearProperty TaxTax Assessment
2026$0$2,706,078
2025$30,285.64$2,653,019
2024$29,805.96$2,601,000
2023$29,185.98$2,550,000
2022$15,327.4$1,282,843
2021$15,005.56$1,257,690
2020$14,784.94$1,244,795
2018$13,298.76$1,196,460
2017$13,035.36$1,173,000
2016$12,807.42$1,150,000
2015$12,807.42$191,854
2014$2,769.32$188,097
2013$2,765.7$187,248
2012$0$183,578
2011$0$179,980
2010$0$178,636
2009$0$179,061
2008$0$175,551
2007$0$172,109
2006$0$168,735
2005$0$165,427
2004$0$162,184
2003$0$159,212
2002$0$156,091
2001$0$153,031
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,682
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: $3,315,000Rent Basis: Observed Comp Model ($4,535/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,658/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.05%

NOI: $1,712/yr

Cash-on-Cash Yield
-26.8%

On $762,450 invested

DSCR Ratio
0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-40.0%

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)-$1,691/mo
Homeowner / Hazard Insurance-$1,658/mo
Vacancy Reserve (5% of rent)-$227/mo
Repairs & Maintenance (10% of rent)-$454/mo
Property Management (8% of rent)-$363/mo
Total Pure Operating Expenses-$4,392/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,535/mo
Less: Operating Expenses-$4,392/mo
Net Operating Income (NOI)+$143/mo
Less: Debt Service (30yr @ 6.75%)-$17,201/mo
Net Cash Flow
$-17,058/mo
$-204,698/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davis.

2727 Russell Blvd | Davis, CA | Haven AI Analysis | Haven by ScoutHavens