OFF_MARKETRisky Deal5 days on market

11821 Marsyas Way

11821 Marsyas Way, Rancho Cordova, CA 95742, Rancho Cordova, CA 95742
$799,990
Zestimate®:$799,800

Listing Price

Property image 1
11821 Marsyas Way, Rancho Cordova, CA 95742
Loc: Rancho Cordova, CA
Days Listed
5
Tax Assessed
$782k
Zestimate®
$800k
Market Rate
Lot Size
9,383 sqft
Rent Estimate
$3,780/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

Robert J. McGarvey Elementary

K-6
0.4 mi away
8

Katherine L. Albiani Middle School

7-8
9.5 mi away
9

Pleasant Grove High School

9-12
9.7 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
3.70%
Total ROI
8.2%
Cash Flow
$-1,578/mo
DSCR
0.61
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
2026-08-06Pending sale$799,990$215
2026-07-30Listed for sale$799,990$215
2022-03-25Sold$719,000$193
2008-09-03Sold$430,000$116

Tax History

YearProperty TaxTax Assessment
2026$0$781,778
2025$10,966.9$766,450
2024$10,773.42$751,423
2023$10,464.5$733,380
2022$10,250.25$571,826
2021$8,193.76$511,556
2020$8,072.28$506,312
2019$7,920.52$496,385
2018$7,709.14$486,653
2017$7,562.82$477,112
2016$7,387.08$467,758
2015$7,107.78$460,733
2014$7,107.78$451,709
2013$0$385,304
2012$0$353,490
2011$0$384,230
2010$0$396,114
2008$0$377,898
2007$0$99,116
2006$0$97,173
2005$0$95,268
2004$0$93,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,719
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: $799,990Rent Basis: Observed Comp Model ($3,780/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.03%

NOI: $24,264/yr

Cash-on-Cash Yield
-13.9%

On $183,998 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+24.8%

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)-$489/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$378/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$1,758/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,780/mo
Less: Operating Expenses-$1,758/mo
Net Operating Income (NOI)+$2,022/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,129/mo
$-25,548/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cordova.