CashFlowRE
Sign in Sign up
Plan 1373 Plan 🏗️ New Construction
F Composite 27.51
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +5.6/30.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$429,990

Plan 1373 Plan · Lincoln, CA 95648
3 bd · 2.5 ba · 1,373 sqft · SingleFamily · 631 Days on market
↓ 14% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

Key facts

  • Open floor plan
  • Walk-in closet
  • Dual-sink vanity

Tags

WALK-IN CLOSETDUAL-SINK VANITYQUARTZ KITCHEN COUNTERTOPSVINYL PLANK FLOORINGUPSTAIRS LAUNDRY ROOMOPEN FLOOR PLAN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $429,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $526,042.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $430k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
  • To cash-flow at today's rent, offer at most $366k (14.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $320k (25.6% below list).
  • Recommended offer: $320k (25.6% below list) — sets the bar for 1% rule.
  • Cap rate 3.8% vs local median 2.9% in Lincoln — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 67/100 on livability (#318 in CA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A; Watch: commute F, cost of living F.
  • Western Placer Unified (suburban): math 39% / reading 56% proficiency, ranked #148 of 517 in CA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 651 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,535 units permitted in Placer County in 2024 (689 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($112k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Placer County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 631 days — a 12% lower offer ($378k) is reasonable based on typical stale-listing flexibility.
Recommended offer $320,041 (25.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 631 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.61%
Cap rate
3.77%
Cash-on-cash
-9.02%
DSCR
0.60
GRM
13.7

CMA / ARV

ARV (median comp)
$526,042
List price
$429,990
Delta
-18.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Stargaze Ln 0.16mi 3/2.5 1,373 (0%) 0mo $442,483 $322 92
319 Skyward Pl 0.20mi 3/2.5 1,507 (+10%) 1mo $456,036 $303 74
2925 School House Ln 0.48mi 3/2.5 1,407 (+2%) 1mo $499,900 $355 73
2972 Bowery Ln 0.49mi 3/2.5 1,407 (+2%) 1mo $499,900 $355 72
2985 Bowery Ln 0.51mi 3/2.5 1,407 (+2%) 3mo $499,900 $355 69
1325 Secret Lake Loop 0.58mi 2/2.0 (-1) 1,346 (-2%) 2mo $449,350 $334 61
1617 Hackberry Ln 0.59mi 2/2.0 (-1) 1,322 (-4%) 1mo $580,000 $439 58
1561 1561 Hackberry Ln 0.62mi 2/2.0 (-1) 1,322 (-4%) 1mo $557,000 $421 57
2006 Gatehouse Ln 0.67mi 2/2.0 (-1) 1,322 (-4%) 3mo $489,000 $370 53
1892 Farmgate Ln 0.55mi 2/2.0 (-1) 1,473 (+7%) 3mo $500,000 $339 53
1611 Hackberry Ln 0.59mi 2/2.0 (-1) 1,473 (+7%) 1mo $515,000 $350 52
1605 Gingersnap Ln 0.68mi 3/2.0 1,539 (+12%) 1mo $544,400 $354 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.92% rent growth · sell at horizon

5-year hold
IRR
-32.4%
Equity multiple
-0.06×
Total profit
$-155,958
Equity at exit
$78,435
10-year hold
IRR
-38.2%
Equity multiple
-0.54×
Total profit
$-227,454
Equity at exit
$45,483

Cash invested: $147,292 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 95648

Rents YoY
2.9%
Active inventory
651
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$3,200 high interval (Pro) →
Mortgage (P&I)
$2,759
Tax est. 1.5%
$658 /mo · $7,891/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$-1,107

Break-even live

Break-even rent $4,602
Max offer price $365,852
Occupancy floor

Sensitivity live

Price -10% $-744 -5% $-925 +0% $-1,107 +5% $-1,289 +10% $-1,471
Rent -10% $-1,360 -5% $-1,233 +0% $-1,107 +5% $-981 +10% $-854
Rate -1.0pp $-842 -0.5pp $-973 base $-1,107 +0.5pp $-1,243 +1.0pp $-1,382

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$131,511
Closing costs
$15,781
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2416 Interstellar Ln Lincoln, CA 3.0 3.0 1622 $2,895 $1.78 24d 1 0.03mi
2031 Comstock Ln Lincoln, CA 3.0 2.5 1600 $3,279 $2.05 44d 1 0.39mi
1232 Victorian St Lincoln, CA 3.0 2.5 1600 $3,279 $2.05 4d 1 0.39mi
2082 Comstock Ln Lincoln, CA 2.0 2.5 1287 $2,779 $2.16 4d 1 0.42mi
2653 Miller Run Ln Lincoln, CA 3.0 2.5 1600 $3,249 $2.03 5d 1 0.43mi
1274 Victorian St Lincoln, CA 3.0 2.5 1600 $3,279 $2.05 4d 1 0.43mi
2087 Comstock Ln Lincoln, CA 4.0 2.5 1765 $3,399 $1.93 44d 1 0.44mi
2279 Comstock Ln Lincoln, CA 3.0 2.5 1769 $2,950 $1.67 8d 1 0.51mi
1422 Stoney Cross Ln Lincoln, CA 3.0 2.0 1811 $2,750 $1.52 3d 1 0.77mi
1205 Shadow Glen Ln Lincoln, CA 3.0 2.0 1455 $2,800 $1.92 2d 1 1.22mi
2060 Sierra View Cir #2 Lincoln, CA 3.0 2.5 1432 $2,850 $1.99 44d 1 1.22mi

Listing history 44 events

  1. 2026-06-21
    pricedays on market $429,990 Active 631 DOM
  2. 2026-06-18
    days on market $427,990 Active 628 DOM
  3. 2026-06-17
    days on market $427,990 Active 627 DOM
  4. 2026-06-16
    days on market $427,990 Active 626 DOM
  5. 2026-06-15
    days on market $427,990 Active 625 DOM
  6. 2026-06-13
    days on market $427,990 Active 623 DOM
  7. 2026-06-13
    pricedays on market $427,990 Active 622 DOM
  8. 2026-06-09
    days on market $426,990 Active 619 DOM
  9. 2026-06-08
    days on market $426,990 Active 618 DOM
  10. 2026-06-07
    days on market $426,990 Active 617 DOM
  11. 2026-06-03
    days on market $426,990 Active 613 DOM
  12. 2026-06-02
    days on market $426,990 Active 612 DOM
  13. 2026-06-01
    days on market $426,990 Active 611 DOM
  14. 2026-05-31
    days on market $426,990 Active 610 DOM
  15. 2026-05-16
    price $422,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  16. 2026-04-18
    price $420,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  17. 2026-04-11
    price $421,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  18. 2026-03-25
    price $431,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  19. 2026-02-04
    price $441,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  20. 2026-01-10
    price $438,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  21. 2025-11-08
    price $437,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  22. 2025-09-20
    price $445,950 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  23. 2025-09-11
    price $449,458 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  24. 2025-09-06
    price $432,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  25. 2025-08-23
    price $440,950 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  26. 2025-08-09
    price $431,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  27. 2025-07-26
    price $429,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  28. 2025-07-19
    price $428,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  29. 2025-07-09
    price $429,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  30. 2025-05-30
    price $428,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  31. 2025-05-17
    price $439,550 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  32. 2025-05-09
    price $437,030 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  33. 2025-05-02
    price $428,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  34. 2025-04-18
    price $453,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  35. 2025-03-28
    price $462,030 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  36. 2025-03-15
    price $494,035 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  37. 2025-03-08
    price $492,035 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  38. 2025-03-01
    price $494,035 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  39. 2025-01-18
    price $469,990 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  40. 2025-01-04
    price $494,035 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  41. 2024-12-21
    price $492,035 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  42. 2024-11-16
    price $491,225 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  43. 2024-10-25
    price $479,800 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

  44. 2024-09-28
    listed $494,290 Active 522-char remark
    Show marketing remark (522 chars)

    * Walk-in closet at all bedrooms * Dual-sink vanity at primary bath * Quartz kitchen countertops * Luxury vinly plank flooring * Upstairs laundry room * Power bath downstairs * Kitchen USB charging port * Open floor plan * Spacious great room * Smart thermostat * WaterSense® labeled faucets * ENERGY STAR® certified home * Close to golf courses * Close to medical facilities * Master-planned community * Near popular restaurants * Near local schools * Commuter-friendly location

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,405
− Mortgage interest
−$29,467
− Property taxes
−$7,891
− Insurance
−$2,630
− Repairs & maintenance
−$3,072
− Management
−$3,072
− Depreciation
−$15,303
Taxable loss
−$23,030
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,527
After-tax cash flow
$-7,757/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Western Placer Unified
NCES district ID
0642140
Math proficiency
39% ▼ -12.00%
Reading proficiency
56% ▼ -5.00%
Median HH income
$73,025
Composite
42.84/100
National rank
#3130
State rank
#148 of 517 in CA

Livability — Lincoln

Score
67/100
State rank
#318
US rank
#10646

Category grades

Amenities B+ Commute F Cost of living F Crime A+ Employment A+ Housing A Health & safety B- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln, CA
County
Placer County · 390,510 people
City population
57,459
Metro
Sacramento-Roseville-Folsom, CA
Population (ZIP)
57,459
Household income
$112,333
Rent vs Own
15.7% rent · 84.3% own
Severe rent burden
817.0

Population outlook (Placer County) Hauer SSP2

Today (2025)
422,709 people
By 2030
444,249 · +5.1%
By 2040
480,192 · +13.6%
By 2050
506,390 · +19.8%
By 2075
550,219 · +30.2%
By 2100
547,760 · +29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 13% Asian 7% Black 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Slovak 3% Portuguese 2% Lithuanian 2%
Foreign-born
11% · Canada, China, Vietnam
Languages at home
85% English-only · Spanish 7% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Placer

2024 margin
Lean R (+8.5) · D 44.3% · R 52.8% · Other 2.9%
2008→2024 swing
+2.8pp toward D · 2008: -11.3pp · 2024: -8.5pp
All cycles
2024: R+8.5 2020: R+6.7 2016: R+11.3 2012: R+20.1 2008: R+11.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -305.37%
Current HPI
270.22
Rent YoY
▲ 2.92%
Metro
Sacramento-Roseville-Folsom, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-14.4% since first listed
30 events — show timeline
  • 2026-05-16 Price Changed $422,990 Zillow
  • 2026-04-18 Price Changed $420,990 Zillow
  • 2026-04-11 Price Changed $421,990 Zillow
  • 2026-03-25 Price Changed $431,990 Zillow
  • 2026-02-04 Price Changed $441,990 Zillow
  • 2026-01-10 Price Changed $438,990 Zillow
  • 2025-11-08 Price Changed $437,990 Zillow
  • 2025-09-20 Price Changed $445,950 Zillow
  • 2025-09-11 Price Changed $449,458 Zillow
  • 2025-09-06 Price Changed $432,990 Zillow
  • 2025-08-23 Price Changed $440,950 Zillow
  • 2025-08-09 Price Changed $431,990 Zillow
  • 2025-07-26 Price Changed $429,990 Zillow
  • 2025-07-19 Price Changed $428,990 Zillow
  • 2025-07-09 Price Changed $429,990 Zillow
  • 2025-05-30 Price Changed $428,990 Zillow
  • 2025-05-17 Price Changed $439,550 Zillow
  • 2025-05-09 Price Changed $437,030 Zillow
  • 2025-05-02 Price Changed $428,990 Zillow
  • 2025-04-18 Price Changed $453,990 Zillow
  • 2025-03-28 Price Changed $462,030 Zillow
  • 2025-03-15 Price Changed $494,035 Zillow
  • 2025-03-08 Price Changed $492,035 Zillow
  • 2025-03-01 Price Changed $494,035 Zillow
  • 2025-01-18 Price Changed $469,990 Zillow
  • 2025-01-04 Price Changed $494,035 Zillow
  • 2024-12-21 Price Changed $492,035 Zillow
  • 2024-11-16 Price Changed $491,225 Zillow
  • 2024-10-25 Price Changed $479,800 Zillow
  • 2024-09-28 Listed $494,290 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…