OFF_MARKETNeutral Deal6 days on market

2657 El Segundo Dr

2657 El Segundo Dr, Rancho Cordova, CA 95670, Rancho Cordova, CA 95670
$400,000
Zestimate®:$406,800$6,800 Under Market

Listing Price

Property image 1
2657 El Segundo Dr, Rancho Cordova, CA 95670
Loc: Rancho Cordova, CA
Days Listed
6
Tax Assessed
$210k
Zestimate®
$407k
2% Under Valued
Lot Size
7,139 sqft
Rent Estimate
$2,534/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.

5

Cordova Gardens Elementary School

K-6
0.4 mi away
2

Mills Middle School

6-8
0.7 mi away
4

Cordova 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
5.83%
Total ROI
18.8%
Cash Flow
$-79/mo
DSCR
0.96
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
2026-08-28Sold$408,000$317
2026-08-06Pending sale$400,000$311
2026-07-29Listed for sale$400,000$311
2011-06-23Sold$161,000$125
2010-12-17Sold$105,200$82
2003-02-11Sold$198,000$154
2000-11-02Sold$126,000$98
1998-07-06Sold$98,500$77
1997-12-10Sold$109,670$85
1994-06-30Sold$104,000$81
1994-03-18Sold$133,125$104

Tax History

YearProperty TaxTax Assessment
2026$0$210,381
2025$2,695.7$206,257
2024$2,382.48$202,213
2023$2,333.3$198,249
2022$2,301.82$194,363
2021$2,255.28$190,553
2020$2,239.62$188,600
2019$2,202.1$184,903
2018$2,143.78$181,278
2017$2,088.28$177,725
2016$2,041.1$174,241
2015$2,061.02$171,625
2014$2,061.02$168,264
2013$0$167,504
2012$0$160,935
2011$0$179,000
2010$0$179,571
2008$0$218,319
2007$0$214,039
2006$0$209,843
2005$0$205,729
2004$0$201,696
2003$0$131,038
2002$0$128,469
2001$0$125,950
2000$0$99,970
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,286
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: $400,000Rent Basis: Observed Comp Model ($2,534/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.86%

NOI: $19,436/yr

Cash-on-Cash Yield
-5.9%

On $92,000 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+64.5%

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)-$131/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$203/mo
Total Pure Operating Expenses-$914/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,534/mo
Less: Operating Expenses-$914/mo
Net Operating Income (NOI)+$1,620/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-456/mo
$-5,470/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cordova.

2657 El Segundo Dr | Rancho Cordova, CA | Haven AI Analysis | Haven by ScoutHavens