OFF_MARKETNeutral Deal3 days on market

10361 Malaga Way

10361 Malaga Way, Rancho Cordova, CA 95670, Rancho Cordova, CA 95670
$450,000
Zestimate®:$454,900$4,900 Under Market

Listing Price

Property image 1
10361 Malaga Way, Rancho Cordova, CA 95670
Loc: Rancho Cordova, CA
Days Listed
3
Tax Assessed
$105k
Zestimate®
$455k
1% Under Valued
Lot Size
7,475 sqft
Rent Estimate
$2,602/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
0.5 mi away
2

Mills Middle School

6-8
0.6 mi away
4

Cordova High School

9-12
0.7 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
5.67%
Total ROI
18.0%
Cash Flow
$-149/mo
DSCR
0.93
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
2026-09-02Sold$475,000$304
2026-08-11Pending sale$450,000$288
2026-08-06Listed for sale$450,000$288

Tax History

YearProperty TaxTax Assessment
2026$0$104,610
2025$1,350.62$102,560
2024$1,198.08$100,550
2023$1,172$98,579
2022$1,153.9$96,647
2021$1,129.38$94,753
2020$1,120.14$93,783
2019$1,100.02$91,945
2018$1,069.86$90,143
2017$1,041.3$88,376
2016$991.34$86,644
2015$214.8$85,344
2014$214.8$79,679
2013$0$79,320
2012$0$77,766
2011$0$76,243
2010$0$75,674
2008$0$74,369
2007$0$72,912
2006$0$71,483
2005$0$70,082
2004$0$68,709
2003$0$67,451
2002$0$66,129
2001$0$64,833
2000$0$63,563
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,564
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: $450,000Rent Basis: Observed Comp Model ($2,602/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.57%

NOI: $20,558/yr

Cash-on-Cash Yield
-7.2%

On $103,500 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.2%

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)-$65/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$260/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$889/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,602/mo
Less: Operating Expenses-$889/mo
Net Operating Income (NOI)+$1,713/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-622/mo
$-7,462/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Cordova.