OFF_MARKETRisky Deal7 days on market

9808 Kugler Way

9808 Kugler Way, Elk Grove, CA 95757, Elk Grove, CA 95757
$649,999
Zestimate®:$670,100$20,101 Under Market

Listing Price

Property image 1
9808 Kugler Way, Elk Grove, CA 95757
Loc: Elk Grove, CA
Days Listed
7
Tax Assessed
$427k
Zestimate®
$670k
3% Under Valued
Lot Size
6,913 sqft
Rent Estimate
$3,019/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

Zehnder Ranch Elementary

K-6
0.4 mi away
9

Elizabeth Pinkerton Middle School

7-8
1 mi away
9

Cosumnes Oaks High School

9-12
0.8 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
4.52%
Total ROI
12.2%
Cash Flow
$-841/mo
DSCR
0.74
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
2026-08-18Sold$671,000$344
2026-07-25Pending sale$649,999$334
2026-07-16Listed for sale$649,999$334
2026-06-16Listing removed$720,000$370
2026-04-24Listed for sale$720,000$370
2010-12-13Sold$327,500$168

Tax History

YearProperty TaxTax Assessment
2026$0$427,322
2025$8,711.74$418,944
2024$8,540.6$410,731
2023$8,264.4$402,678
2022$8,023.18$394,784
2021$7,799.82$387,044
2020$7,649.66$383,076
2019$7,509.22$375,566
2018$7,309.18$368,203
2017$7,157.74$360,985
2016$6,876.4$353,908
2015$6,528.62$348,593
2014$6,528.62$341,765
2013$0$340,221
2012$0$333,550
2011$0$327,010
2010$0$49,881
2008$0$140,454
2007$0$137,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,948
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: $649,999Rent Basis: Observed Comp Model ($3,019/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.20%

NOI: $20,791/yr

Cash-on-Cash Yield
-13.2%

On $149,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.4%

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)-$267/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$151/mo
Repairs & Maintenance (10% of rent)-$302/mo
Property Management (8% of rent)-$242/mo
Total Pure Operating Expenses-$1,286/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,019/mo
Less: Operating Expenses-$1,286/mo
Net Operating Income (NOI)+$1,733/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-1,640/mo
$-19,682/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Elk Grove.

9808 Kugler Way | Elk Grove, CA | Haven AI Analysis | Haven by ScoutHavens