FOR_SALENeutral Deal7 days on market

1717 Russell Way

1717 Russell Way, Roseville, CA 95661, Roseville, CA 95661
$540,000
Zestimate®:$529,400

Listing Price

Property image 1
1717 Russell Way, Roseville, CA 95661
Loc: Roseville, CA
Days Listed
7
Tax Assessed
$356k
Zestimate®
$529k
Market Rate
Lot Size
7,514 sqft
Rent Estimate
$3,089/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

George Sargeant Elementary School

K-5
1.3 mi away
9

Warren T. Eich Middle School

6-8
0.3 mi away
9

Oakmont High School

9-12
1 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
5.16%
Total ROI
15.5%
Cash Flow
$-407/mo
DSCR
0.85
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
2026-08-31Listed for sale$540,000$351
2014-04-24Sold$285,000$185
2014-03-17Pending sale$284,999$185
2014-03-11Listed for sale$284,999$185
2008-08-19Sold$217,000$141
2008-07-12Price change$227,500$148
2008-06-17Listed for sale$250,000$162
2008-04-18Sold$228,570$148
2005-08-01Sold$399,000$259
2001-01-31Sold$176,000$114

Tax History

YearProperty TaxTax Assessment
2026$0$356,344
2025$3,561.74$349,358
2024$3,513.38$342,509
2023$3,444.32$335,794
2022$3,455.24$329,210
2021$3,374.46$322,756
2020$3,363.72$319,448
2019$3,363.72$313,185
2018$3,191.08$307,045
2017$3,155.62$301,026
2016$3,178.6$295,125
2015$3,115.48$265,000
2014$2,279.98$213,000
2013$0$191,000
2012$0$182,000
2011$0$198,000
2010$0$198,069
2009$0$204,899
2008$0$273,199
2007$0$350,002
2006$0$399,000
2005$0$190,257
2004$0$186,527
2003$0$183,109
2002$0$179,520
2001$0$46,532
2000$0$45,621
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,540
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: $540,000Rent Basis: Observed Comp Model ($3,089/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $270/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.19%

NOI: $22,630/yr

Cash-on-Cash Yield
-8.9%

On $124,200 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.9%

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)-$223/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$309/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,203/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,089/mo
Less: Operating Expenses-$1,203/mo
Net Operating Income (NOI)+$1,886/mo
Less: Debt Service (30yr @ 6.75%)-$2,802/mo
Net Cash Flow
$-916/mo
$-10,994/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Roseville.