OFF_MARKETNeutral Deal2 days on market

11792 Socrates Way

11792 Socrates Way, Rancho Cordova, CA 95742, Rancho Cordova, CA 95742
$499,900
Zestimate®:$499,800

Listing Price

Property image 1
11792 Socrates Way, Rancho Cordova, CA 95742
Loc: Rancho Cordova, CA
Days Listed
2
Tax Assessed
$449k
Zestimate®
$500k
Market Rate
Lot Size
3,237 sqft
Rent Estimate
$3,355/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

Sunrise Elementary School

K-6
0.2 mi away
8

Katherine L. Albiani Middle School

7-8
10.6 mi away
9

Pleasant Grove High School

9-12
10.7 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
5.35%
Total ROI
16.4%
Cash Flow
$-298/mo
DSCR
0.88
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
2026-08-24Sold$500,000$298
2026-08-11Pending sale$499,900$298
2026-08-04Listed for sale$499,900$298
2020-06-08Sold$403,000$240

Tax History

YearProperty TaxTax Assessment
2026$0$449,000
2025$7,500.5$440,197
2024$7,329.98$431,567
2023$7,107.46$423,106
2022$6,953.72$414,811
2021$6,874.74$406,679
2020$3,591.38$94,860
2019$3,543.06$93,000
2018$2,128.46$16,543
2017$2,093.48$16,219
2016$2,071.12$15,901
2015$2,002.24$15,663
2014$2,002.24$15,357
2013$0$15,288
2012$0$14,989
2011$0$14,696
2010$0$14,587
2008$0$98,924
2007$0$96,985
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,678
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: $499,900Rent Basis: Observed Comp Model ($3,355/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.93%

NOI: $24,633/yr

Cash-on-Cash Yield
-5.6%

On $114,977 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+66.0%

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)-$281/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,302/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,355/mo
Less: Operating Expenses-$1,302/mo
Net Operating Income (NOI)+$2,053/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-541/mo
$-6,494/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cordova.