FOR_SALERisky Deal5 days on market

3200 Stanford Ln

3200 Stanford Ln, El Dorado Hills, CA 95762, El Dorado Hills, CA 95762
$849,000
Zestimate®:$830,800

Listing Price

Property image 1
3200 Stanford Ln, El Dorado Hills, CA 95762
Loc: El Dorado Hills, CA
Days Listed
5
Tax Assessed
$340k
Zestimate®
$831k
Market Rate
Lot Size
0.43 acres
Rent Estimate
$3,870/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.

10

Silva Valley Elementary School

K-5
0.6 mi away
10

Oak Ridge High School

8-12
0.5 mi away
10

Rolling Hills Middle School

6-8
0.6 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
3.75%
Total ROI
8.4%
Cash Flow
$-1,640/mo
DSCR
0.62
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
2026-09-11Pending sale$849,000$290
2026-08-24Contingent$849,000$290
2026-07-30Listed for sale$849,000$290
2011-01-26Sold$260,000$89
2011-01-02Price change$259,000$88
2010-12-03Listed for sale$0
2010-09-07Sold$306,444$105
2010-04-20Price change$349,000$119
2010-04-16Listed for sale$365,000$125
2006-06-20Sold$600,000$205

Tax History

YearProperty TaxTax Assessment
2026$0$339,750
2025$3,516.14$333,089
2024$3,453.98$326,559
2023$3,360.06$320,157
2022$3,338.7$313,880
2021$3,306.86$307,726
2020$3,248.76$304,572
2019$3,197.56$298,601
2018$3,082.22$292,747
2017$3,026.98$287,008
2016$2,989.12$281,381
2015$2,986.36$277,157
2014$2,986.36$271,730
2013$0$270,504
2012$0$322,000
2011$0$322,000
2010$0$405,500
2009$0$451,500
2008$0$564,500
2007$0$612,000
2005$0$123,590
2004$0$121,167
2003$0$118,948
2002$0$116,617
2001$0$114,331
2000$0$112,090
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,927
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: $849,000Rent Basis: Observed Comp Model ($3,870/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.31%

NOI: $28,111/yr

Cash-on-Cash Yield
-12.7%

On $195,270 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.8%

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)-$212/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$387/mo
Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,527/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,870/mo
Less: Operating Expenses-$1,527/mo
Net Operating Income (NOI)+$2,343/mo
Less: Debt Service (30yr @ 6.75%)-$4,405/mo
Net Cash Flow
$-2,063/mo
$-24,753/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.