2001 Club Center Dr #3101 · Sacramento, CA 95835

$329,900

2 bd · 2.5 ba · 1,114 sqft · Condo public records · 50 Days on market

Built 2006 $296/sqft · 5% below area Est $347k · 5% under $427/mo HOA · 18% of rent

---

Why this score? — see what drove the D- 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 +9.8/15.0
• Appreciation +9.6/10.0
• Cash flow +4.4/30.0
• Schools +4.1/10.0
• Livability +3.6/5.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• 1% rule +2.1/10.0
• DSCR +0.0/10.0

Listing remarks

Discover sophisticated urban living at 2001 Club Center Dr #3101 in Natomas. This beautiful home, spanning 1114 square feet, sits on a premium corner lot with only one adjoining neighbor and two balconies! To add, this home presents an attractive and well-maintained environment, ready to enhance your daily life. The kitchen, featuring elegant counters and a functional peninsula, seamlessly integrates into an open-plan design with the living room, fostering an inviting atmosphere for both everyday living and entertaining. Throughout the living room and bedrooms, warm replicate hardwood flooring adds a touch of classic refinement. Each bedroom in this home offers the convenience of its own pr

Key facts

• Two balconies
• Premium corner lot
• Open-plan design

Tags

• PREMIUM CORNER LOT
• TWO BALCONIES
• OPEN-PLAN DESIGN
• PRIVATE BATHROOM
• COMMUNITY CLUBHOUSE
• REFRESHING POOL

Property features AI

Finance

• HOA & community: Mandatory association; Monthly association fee; Association amenities: barbeque, pool, clubhouse, recreation facilities, exercise room/gym; Association fee covers exterior and grounds maintenance and pool

Exterior

• Parking: Attached 2-car garage; Street entrance to garage
• Utilities: Natural gas available; 220-volt electric service; Public water; Public sewer; Irrigation: other source
• Home design: Attached condominium; 3 stories; Street-level entrance on lower level; Living and dining areas on main level; Bedrooms on upper level; Built in 2006
• Construction: Tile roof; Built in 2006
• Exterior features: Corner location; Close to clubhouse; Tile roof; No private pool or spa

Interior

• Kitchen: Pantry closet; Synthetic countertops
• Bedrooms: 2 bedrooms; Master bedroom on upper level
• Flooring: Simulated wood; Tile; Wood
• Bathrooms: 2 full bathrooms; 1 half bathroom; Tub with shower over
• Heating & cooling: Central heating; Central air; Ceiling fan(s)
• Interior features: Great room; Pantry closet; Synthetic countertops; Dining bar
• Laundry & utility: Electric hookup in garage

What this means for you Summary

Snapshot

• This is a 2-bed/2.5-bath condo listed at $330k.

Deal economics

• At list price, monthly cash flow is $-859 ($-10k/yr) — negative.
• To cash-flow at today's rent, offer at most $178k (46.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (28.6% below list).
• Recommended offer: $178k (46.0% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 71/100 on livability (#218 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A; Watch: schools D+, crime F, cost of living F.
• Natomas Unified (urban): math 33% / reading 60% proficiency, ranked #155 of 517 in CA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising (+1.4%/yr); 402 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 6,825 units permitted in Sacramento County in 2024 (1,752 in 5+ unit buildings).

Forward outlook

• In year one you build about $33k of equity ($2k loan paydown + $30k appreciation (9.2% local appreciation)).
• Sacramento County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 50 days — a 3% lower offer ($320k) is reasonable based on typical stale-listing flexibility.

Recommended offer $178,164 (46.0% 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 50 days. Have you received any prior offers? Is the seller open to a 46% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 0.71% ✗
• Cap rate: 3.17%
• Cash-on-cash: -11.16%
• DSCR: 0.50
• GRM: 11.7

CMA / ARV

• ARV (median comp): $347,363
• List price: $329,900
• Delta: -5.03%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

9.18% appreciation · 1.43% rent growth · sell at horizon

5-year hold

• IRR: 14.1%
• Equity multiple: 2.12×
• Total profit: $103,355
• Equity at exit: $277,781

10-year hold

• IRR: 13.8%
• Equity multiple: 4.65×
• Total profit: $337,057
• Equity at exit: $579,518

Cash invested: $92,372 (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.

Methodology + full state rankings →

ZIP-level market 95835

• Home prices YoY: 3.5%
• Rents YoY: 1.4%
• Active inventory: 402
• Price-to-rent: 11.7×

Monthly cashflow live

• Estimated rent: $2,355 high
• Mortgage (P&I): −$1,730
• Tax from tax record: −$425 /mo · $5,101/yr
• Insurance: −$137
• HOA: −$427
• Vacancy / Maint / Mgmt: −$495
• Net cashflow: $-859

Break-even live

Break-even rent $3,442

Max offer price $178,164

Occupancy floor —

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: $82,475
• Closing costs: $9,897
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2001 Club Center Dr #3110 Sacramento, CA	2.0	2.5	1154	$2,195	$1.90	4d	1	0.02mi
50 Regency Park Cir #9106 Sacramento, CA	3.0	3.0	1384	$2,495	$1.80	44d	1	0.17mi
1850 Club Center Dr Sacramento, CA	1.0–3.0	1.0–2.0	985	$2,124	$2.16	2d	9	0.23mi
1900 Danbrook Dr Sacramento, CA	1.0	1.0	873	$1,772	$2.03	44d	2	0.25mi
1900 Danbrook Dr Sacramento, CA	1.0	1.0	1015	$2,048	$2.02	4d	2	0.25mi
4850 Natomas Blvd Sacramento, CA	1.0–2.0	1.0–2.0	837	$2,540	$3.03	2d	17	0.75mi
1947 Acari Ave Sacramento, CA	3.0	2.0	1492	$2,695	$1.81	2d	1	0.80mi
1536 Alicia Way Sacramento, CA	3.0	2.0	1397	$2,700	$1.93	44d	1	1.01mi
4601 Blackrock Dr Sacramento, CA	1.0–2.0	1.0–2.0	940	$2,528	$2.69	2d	7	1.14mi
4500 Truxel Rd Sacramento, CA	1.0–3.0	1.0–2.0	1000	$3,246	$3.25	2d	22	1.25mi
4800 Kokomo Dr Sacramento, CA	1.0–3.0	1.0–3.5	1229	$2,906	$2.36	2d	26	1.27mi
3044 Enchanted Walk Sacramento, CA	3.0	2.5	1351	$2,300	$1.70	2d	1	1.32mi

HOA detail condo

• Monthly dues: $427 · $5,124/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 15 events

1. 2026-06-18
   days on market $329,900 Active 50 DOM
2. 2026-06-17
   days on market $329,900 Active 49 DOM
3. 2026-06-16
   days on market $329,900 Active 48 DOM
4. 2026-06-15
   days on market $329,900 Active 47 DOM
5. 2026-06-13
   days on market $329,900 Active 45 DOM
6. 2026-06-13
   days on market $329,900 Active 44 DOM
7. 2026-06-09
   days on market $329,900 Active 41 DOM
8. 2026-06-08
   days on market $329,900 Active 40 DOM
9. 2026-06-07
   days on market $329,900 Active 39 DOM
10. 2026-06-05
    days on market $329,900 Active 36 DOM
11. 2026-06-03
    days on market $329,900 Active 35 DOM
12. 2026-06-02
    days on market $329,900 Active 34 DOM
13. 2026-06-01
    days on market $329,900 Active 33 DOM
14. 2026-05-31
    days on market $329,900 Active 32 DOM
15. 2021-07-02
    soldstatus $356,000

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

Tax reassessment forecast CA · Resets to sale price

• Current annual tax: $5,101 · $425/mo
• Projected year-2 tax: $5,101 · $425/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $28,263
• − Mortgage interest: −$18,480
• − Property taxes: −$5,101
• − Insurance: −$1,650
• − Repairs & maintenance: −$2,261
• − Management: −$2,261
• − HOA: −$5,124
• − Depreciation: −$9,597
• Taxable loss: −$16,210
• Est. tax savings @ 24.0%: +$3,890
• After-tax cash flow: $-6,417/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: Natomas Unified
• NCES district ID: 0600036
• Math proficiency: 33% ▼ -1.00%
• Reading proficiency: 60% ▲ 13.00%
• Median HH income: $67,969
• Composite: 41.49/100
• National rank: #3457
• State rank: #155 of 517 in CA

Livability — Sacramento

• Score: 71/100
• State rank: #218
• US rank: #6957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sacramento, CA
• County: Sacramento County · 1,539,646 people
• City population: 761,410
• Metro: Sacramento-Roseville-Folsom, CA
• Population (ZIP): 42,004
• Household income: $114,468
• Rent vs Own: 30.1% rent · 69.9% own
• Severe rent burden: 1234.0

Population outlook (Sacramento County) Hauer SSP2

• Today (2025): 1,660,763 people
• By 2030: 1,732,990 · +4.3%
• By 2040: 1,855,755 · +11.7%
• By 2050: 1,941,335 · +16.9%
• By 2075: 2,046,162 · +23.2%
• By 2100: 1,961,444 · +18.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.78)
• Race & ethnicity: Asian 30% White 29% Hispanic / Latino 19% Two or more races 15% Black 13%
• Hispanic origin (detail): Mexican 15%
• Common ancestry: Scotch-Irish 2% Italian 1% Romanian 1%
• Foreign-born: 25% · China, Canada, Vietnam
• Languages at home: 66% English-only · Other Indo-European 10% Spanish 8% Other Asian/Pacific 4%

Political lean MEDSL · Sacramento

• 2024 margin: D (+19.7) · D 58.1% · R 38.4% · Other 3.5%
• 2008→2024 swing: +0.7pp no change · 2008: 19.0pp · 2024: 19.7pp
• All cycles: 2024: D+19.7 2020: D+25.3 2016: D+23.7 2012: D+16.3 2008: D+19.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 9.18%
• Current HPI: 271.4823
• Rent YoY: ▲ 1.43%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

1 event — show timeline

• 2021-07-02 Sold (Public Records) $356,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $5,101 · -3.7% YoY. Source: county tax records.