OFF_MARKETRisky Deal5 days on market

3980 Little Creek Ct

3980 Little Creek Ct, Roseville, CA 95661, Roseville, CA 95661
$1,350,000
Zestimate®:$1,400,100$50,100 Under Market

Listing Price

Property image 1
3980 Little Creek Ct, Roseville, CA 95661
Loc: Roseville, CA
Days Listed
5
Tax Assessed
$735k
Zestimate®
$1400k
4% Under Valued
Lot Size
0.55 acres
Rent Estimate
$4,294/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

Excelsior Elementary School

4-6
1.2 mi away
10

Olympus Junior High School

7-8
2 mi away
10

Granite Bay High School

9-12
1.2 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
3.05%
Total ROI
4.9%
Cash Flow
$-3,401/mo
DSCR
0.50
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
2026-08-12Pending sale$1,350,000$397
2026-08-05Listed for sale$1,350,000$397

Tax History

YearProperty TaxTax Assessment
2026$0$734,921
2025$8,266.84$720,512
2024$8,151.34$706,386
2023$8,001.12$692,536
2022$8,025.88$678,958
2021$7,883.02$665,646
2020$7,865.88$658,822
2019$7,865.88$645,905
2018$7,179.94$599,000
2017$7,228.4$588,000
2016$7,081.68$577,000
2015$6,492.14$526,000
2014$6,460.32$521,000
2013$0$507,000
2012$0$561,000
2011$0$562,395
2010$0$485,639
2009$0$528,807
2008$0$548,550
2007$0$537,795
2006$0$527,251
2005$0$516,914
2004$0$506,780
2003$0$497,493
2002$0$487,739
2001$0$391,200
2000$0$391,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,248
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: $1,350,000Rent Basis: Observed Comp Model ($4,294/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.93%

NOI: $26,065/yr

Cash-on-Cash Yield
-18.7%

On $310,500 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.8%

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)-$459/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$215/mo
Repairs & Maintenance (10% of rent)-$429/mo
Property Management (8% of rent)-$344/mo
Total Pure Operating Expenses-$2,122/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,294/mo
Less: Operating Expenses-$2,122/mo
Net Operating Income (NOI)+$2,172/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-4,833/mo
$-57,994/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Roseville.