OFF_MARKETRisky Deal2 days on market

5423 McLean Dr

5423 McLean Dr, Elk Grove, CA 95757, Elk Grove, CA 95757
$685,000
Zestimate®:$687,900$2,900 Under Market

Listing Price

Property image 1
5423 McLean Dr, Elk Grove, CA 95757
Loc: Elk Grove, CA
Days Listed
2
Tax Assessed
$528k
Zestimate®
$688k
0% Under Valued
Lot Size
6,421 sqft
Rent Estimate
$3,188/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

Franklin Elementary School

K-6
0.4 mi away
7

Toby Johnson Middle School

7-8
0.4 mi away
9

Franklin High School

9-12
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
3.84%
Total ROI
8.8%
Cash Flow
$-1,274/mo
DSCR
0.63
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
2026-08-11Pending sale$685,000$251
2026-08-07Listed for sale$685,000$251
2017-09-27Sold$455,000$167
2017-06-29Pending sale$460,000$169
2017-06-29Listed for sale$460,000$169
2015-03-04Listing removed$1,900$1
2015-02-24Listed for rent$1,900$1
2013-04-27Listing removed$1,875$1
2013-03-27Listed for rent$1,875$1
2012-01-07Listing removed$1,875$1
2011-12-09Listed for rent$1,875$1
2005-03-31Sold$486,500$179

Tax History

YearProperty TaxTax Assessment
2026$0$528,060
2025$7,610.5$517,707
2024$7,533.78$507,557
2023$7,359.5$497,606
2022$7,242$487,850
2021$7,118.06$478,285
2020$7,022.92$473,382
2019$6,901.42$464,100
2018$6,744.7$455,000
2017$6,852.88$467,221
2016$6,493.38$449,252
2015$6,115.14$415,975
2014$5,962.24$403,859
2013$0$323,087
2012$0$285,918
2011$0$304,169
2010$0$310,377
2008$0$422,915
2007$0$505,639
2006$0$495,725
2005$0$18,209
2004$0$17,852
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,724
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: $685,000Rent Basis: Observed Comp Model ($3,188/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $343/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $21,381/yr

Cash-on-Cash Yield
-13.5%

On $157,550 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.7%

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)-$330/mo
Homeowner / Hazard Insurance-$343/mo
Vacancy Reserve (5% of rent)-$159/mo
Repairs & Maintenance (10% of rent)-$319/mo
Property Management (8% of rent)-$255/mo
Total Pure Operating Expenses-$1,406/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,188/mo
Less: Operating Expenses-$1,406/mo
Net Operating Income (NOI)+$1,782/mo
Less: Debt Service (30yr @ 6.75%)-$3,554/mo
Net Cash Flow
$-1,773/mo
$-21,271/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Elk Grove.