CashFlowRE
Sign in Sign up
495 Lakeridge Ct
D+ Composite 47.0
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).

  • Cash flow +17.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Schools +4.4/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$460,000

495 Lakeridge Ct · Tahoma, CA 96142
4 bd · 3.0 ba · 3,370 sqft · SingleFamily public records · 419 Days on market
Built 1978 $136/sqft · 77% below area ↓ 54% since listing

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

Listing remarks MLS

New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. This 4-bedroom, 3-bath home in Lakeridge is positioned on a private cul-de-sac on Lake Tahoe’s west shore and offers notable lake and mountain views from multiple areas of the property. Wood beams and wood floors extend throughout the mountain contemporary interior. An expansive deck provides space for outdoor dining and seating with views of Lake Tahoe. The living room includes two stone fireplaces and a wall of glass doors opening to the deck. One fireplace is double-sided and also serves the formal dining area. The kitchen features wood cabinetry and a breakfast bar connected to the dining space. The primary bedroom includes a stone hearth, an en suite tiled bathroom, and a sliding glass door to the deck with additional lake views. Additional bedrooms and a game room offer flexible spaces for a variety of uses. The home comes fully furnished and professionally decorated.

Key facts

  • Lake views
  • Wall of glass doors
  • Mountain views

Tags

LAKE VIEWSMOUNTAIN VIEWSPRIVATE CUL-DE-SACEXPANSIVE DECKDUAL STONE FIREPLACESWALL OF GLASS DOORS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $460k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $446k (3.1% below list).
  • Recommended offer: $405k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 2.0% in Tahoma — 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 52/100 on livability (#1,045 in CA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, employment A; Watch: schools F, amenities F, commute F.
  • Tahoe-Truckee Unified (town): math 44% / reading 56% proficiency, ranked #136 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 38 active listings in the ZIP; solid renter incomes; 437 units permitted in El Dorado County in 2024 (0 in 5+ unit buildings).
  • At $4,456/mo this rent would consume 56% of the median local household income ($95k/yr) (locally 49% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • El Dorado County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 419 days — a 12% lower offer ($405k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $404,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 419 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.97%
Cap rate
7.18%
Cash-on-cash
3.18%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (median comp)
$1,921,067
List price
$460,000
Delta
-76.05%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
495 Lakeridge Ct #2 0.01mi 4/3.0 3,204 (-5%) 2mo $450,000 $140 89
488 Sweetwater Dr 0.09mi 5/4.0 (+1) 3,241 (-4%) 19mo $1,325,000 $409 64

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-52,723
Equity at exit
$68,587
10-year hold
IRR
-2.0%
Equity multiple
0.86×
Total profit
$-17,632
Equity at exit
$39,772

Cash invested: $128,800 (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 96142

Active inventory
38
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$4,456 medium interval (Pro) →
Mortgage (P&I)
$2,412
Tax est. 1.5%
$575 /mo · $6,900/yr
Insurance
$192
HOA
$0
Vacancy / Maint / Mgmt
$936
Net cashflow
$341

Break-even live

Break-even rent $4,024
Max offer price $460,000
Occupancy floor 87%

Sensitivity live

Price -10% $659 -5% $500 +0% $341 +5% $183 +10% $24
Rent -10% $-11 -5% $165 +0% $341 +5% $518 +10% $694
Rate -1.0pp $573 -0.5pp $458 base $341 +0.5pp $222 +1.0pp $101

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
$115,000
Closing costs
$13,800
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.

Listing history 50 events

  1. 2026-06-18
    days on market $460,000 Active 419 DOM
  2. 2026-06-17
    days on market $460,000 Active 418 DOM
  3. 2026-06-16
    days on market $460,000 Active 417 DOM
  4. 2026-06-15
    days on market $460,000 Active 416 DOM
  5. 2026-06-14
    days on market $460,000 Active 414 DOM
  6. 2026-06-10
    days on market $460,000 Active 411 DOM
  7. 2026-06-09
    days on market $460,000 Active 410 DOM
  8. 2026-06-08
    days on market $460,000 Active 409 DOM
  9. 2026-06-07
    days on market $460,000 Active 408 DOM
  10. 2026-06-05
    days on market $460,000 Active 405 DOM
  11. 2026-06-03
    days on market $460,000 Active 404 DOM
  12. 2026-06-02
    days on market $460,000 Active 403 DOM
  13. 2026-06-01
    days on market $460,000 Active 402 DOM
  14. 2026-05-31
    days on market $460,000 Active 401 DOM
  15. 2026-05-30
    days on market $460,000 Active 400 DOM
  16. 2026-02-18
    status Active 993-char remark
    Show marketing remark (993 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. This 4-bedroom, 3-bath home in Lakeridge is positioned on a private cul-de-sac on Lake Tahoe’s west shore and offers notable lake and mountain views from multiple areas of the property. Wood beams and wood floors extend throughout the mountain contemporary interior. An expansive deck provides space for outdoor dining and seating with views of Lake Tahoe. The living room includes two stone fireplaces and a wall of glass doors opening to the deck. One fireplace is double-sided and also serves the formal dining area. The kitchen features wood cabinetry and a breakfast bar connected to the dining space. The primary bedroom includes a stone hearth, an en suite tiled bathroom, and a sliding glass door to the deck with additional lake views. Additional bedrooms and a game room offer flexible spaces for a variety of uses. The home comes fully furnished and professionally decorated.

  17. 2026-02-18
    historical 993-char remark
    Show marketing remark (993 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. This 4-bedroom, 3-bath home in Lakeridge is positioned on a private cul-de-sac on Lake Tahoe’s west shore and offers notable lake and mountain views from multiple areas of the property. Wood beams and wood floors extend throughout the mountain contemporary interior. An expansive deck provides space for outdoor dining and seating with views of Lake Tahoe. The living room includes two stone fireplaces and a wall of glass doors opening to the deck. One fireplace is double-sided and also serves the formal dining area. The kitchen features wood cabinetry and a breakfast bar connected to the dining space. The primary bedroom includes a stone hearth, an en suite tiled bathroom, and a sliding glass door to the deck with additional lake views. Additional bedrooms and a game room offer flexible spaces for a variety of uses. The home comes fully furnished and professionally decorated.

  18. 2025-04-25
    listed $460,000 Active 993-char remark
    Show marketing remark (993 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. This 4-bedroom, 3-bath home in Lakeridge is positioned on a private cul-de-sac on Lake Tahoe’s west shore and offers notable lake and mountain views from multiple areas of the property. Wood beams and wood floors extend throughout the mountain contemporary interior. An expansive deck provides space for outdoor dining and seating with views of Lake Tahoe. The living room includes two stone fireplaces and a wall of glass doors opening to the deck. One fireplace is double-sided and also serves the formal dining area. The kitchen features wood cabinetry and a breakfast bar connected to the dining space. The primary bedroom includes a stone hearth, an en suite tiled bathroom, and a sliding glass door to the deck with additional lake views. Additional bedrooms and a game room offer flexible spaces for a variety of uses. The home comes fully furnished and professionally decorated.

  19. 2025-04-18
    soldstatus $425,000 Sold 1160-char remark
    Show marketing remark (1160 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. Beautiful lake and mountain vistas take center stage in Lakeridge. This inviting 4-bedroom, 3-bath home — perched on a private cul de sac on Lake Tahoe’s west shore — is all about amazing views and awesome spaces to relax and entertain. Wood beams and floors fill the entire mountain contemporary home with comfort and warmth. An expansive deck has plenty of room for dining, lounging and taking in serene Lake Tahoe. Inside, the vast living room is bookended by stone fireplaces and a wall of glass doors opening to the deck. One of the fireplaces is double-sided, sharing its glow with the formal dining room. The warmth continues in the kitchen, with wood cabinets and a breakfast bar open to the dining room. Another stone hearth anchors the primary bedroom, with a tiled en suite bathroom and a sliding glass door to the deck and, of course, more panoramic lake views. Add more bedrooms and the game room, and you have the ultimate base camp for year-round fun and adventure. The home comes fully furnished and professionally decorated.

  20. 2025-04-11
    status Pending 1160-char remark
    Show marketing remark (1160 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. Beautiful lake and mountain vistas take center stage in Lakeridge. This inviting 4-bedroom, 3-bath home — perched on a private cul de sac on Lake Tahoe’s west shore — is all about amazing views and awesome spaces to relax and entertain. Wood beams and floors fill the entire mountain contemporary home with comfort and warmth. An expansive deck has plenty of room for dining, lounging and taking in serene Lake Tahoe. Inside, the vast living room is bookended by stone fireplaces and a wall of glass doors opening to the deck. One of the fireplaces is double-sided, sharing its glow with the formal dining room. The warmth continues in the kitchen, with wood cabinets and a breakfast bar open to the dining room. Another stone hearth anchors the primary bedroom, with a tiled en suite bathroom and a sliding glass door to the deck and, of course, more panoramic lake views. Add more bedrooms and the game room, and you have the ultimate base camp for year-round fun and adventure. The home comes fully furnished and professionally decorated.

  21. 2025-04-07
    listed $450,000 Active 1160-char remark
    Show marketing remark (1160 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. Beautiful lake and mountain vistas take center stage in Lakeridge. This inviting 4-bedroom, 3-bath home — perched on a private cul de sac on Lake Tahoe’s west shore — is all about amazing views and awesome spaces to relax and entertain. Wood beams and floors fill the entire mountain contemporary home with comfort and warmth. An expansive deck has plenty of room for dining, lounging and taking in serene Lake Tahoe. Inside, the vast living room is bookended by stone fireplaces and a wall of glass doors opening to the deck. One of the fireplaces is double-sided, sharing its glow with the formal dining room. The warmth continues in the kitchen, with wood cabinets and a breakfast bar open to the dining room. Another stone hearth anchors the primary bedroom, with a tiled en suite bathroom and a sliding glass door to the deck and, of course, more panoramic lake views. Add more bedrooms and the game room, and you have the ultimate base camp for year-round fun and adventure. The home comes fully furnished and professionally decorated.

  22. 2024-07-31
    soldstatus $400,000 Sold
  23. 2024-05-06
    soldstatus $440,000 Sold
  24. 2024-04-30
    status Pending
  25. 2024-04-25
    price $435,000
  26. 2024-04-25
    price $440,000
  27. 2024-04-25
    price $435,000
  28. 2024-04-15
    price $440,000
  29. 2024-02-21
    price $450,000
  30. 2024-02-21
    price $464,000
  31. 2024-02-20
    status Active
  32. 2024-02-13
    historical
  33. 2023-11-13
    price $450,000
  34. 2023-10-09
    listed $475,000 Active
  35. 2023-01-24
    listed $475,000 Active
  36. 2023-01-06
    soldstatus $465,000 Sold
  37. 2022-12-14
    listed $465,000 Active
  38. 2022-10-19
    soldstatus $465,000 Sold
  39. 2022-10-03
    listed $465,000 Active
  40. 2022-01-05
    soldstatus $403,000
  41. 2022-01-04
    soldstatus $403,000
  42. 2022-01-03
    soldstatus $403,000
  43. 2022-01-01
    soldstatus $403,000
  44. 2022-01-01
    soldstatus $403,000 Sold
  45. 2021-12-28
    status Pending
  46. 2021-03-27
    listed $403,000
  47. 2021-03-27
    listed $403,000
  48. 2021-03-27
    listed $403,000
  49. 2021-03-27
    listed $403,000
  50. 2021-03-27
    listed $403,000 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone D · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 9 d/yr ≥85°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 24 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$53,475
− Mortgage interest
−$25,767
− Property taxes
−$6,900
− Insurance
−$2,300
− Repairs & maintenance
−$4,278
− Management
−$4,278
− Depreciation
−$13,382
Taxable loss
−$3,430
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$823
After-tax cash flow
$4,921/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
Tahoe-Truckee Unified
NCES district ID
0638770
Math proficiency
44% ▼ -9.00%
Reading proficiency
56% ▼ -4.00%
Median HH income
$67,136
Composite
44.38/100
National rank
#2816
State rank
#136 of 517 in CA

Livability — Tahoma

Score
52/100
State rank
#1045
US rank
#25120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Placer County · 390,510 people
City population
725
Metro
Sacramento-Roseville-Folsom, CA
Population (ZIP)
725
Household income
$95,341
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
49.0

Population outlook (El Dorado County) Hauer SSP2

Today (2025)
191,666 people
By 2030
193,662 · +1.0%
By 2040
192,583 · +0.5%
By 2050
185,904 · -3.0%
By 2075
169,543 · -11.5%
By 2100
139,623 · -27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 3% Native American 2%
Common ancestry
Slovak 6% Scotch-Irish 4% Portuguese 3%

Political lean MEDSL · El Dorado

2024 margin
R (+12.0) · D 42.6% · R 54.6% · Other 2.8%
2008→2024 swing
-1.5pp toward R · 2008: -10.5pp · 2024: -12.0pp
All cycles
2024: R+12.0 2020: R+8.8 2016: R+13.9 2012: R+18.2 2008: R+10.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -244.86%
Current HPI
274.2125
Rent YoY
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

-53.8% since first listed
59 events — show timeline
  • 2026-02-18 Relisted TSMLS
  • 2026-02-18 Delisted TSMLS
  • 2025-04-25 Listed $460,000 TSMLS
  • 2025-04-18 Sold (MLS) $425,000 TSMLS
  • 2025-04-11 Pending TSMLS
  • 2025-04-07 Listed $450,000 TSMLS
  • 2024-07-31 Sold (MLS) $400,000 TSMLS
  • 2024-05-06 Sold (MLS) $440,000 TSMLS
  • 2024-04-30 Pending TSMLS
  • 2024-04-25 Price Changed $435,000 TSMLS
  • 2024-04-25 Price Changed $440,000 TSMLS
  • 2024-04-25 Price Changed $435,000 TSMLS
  • 2024-04-15 Price Changed $440,000 TSMLS
  • 2024-02-21 Price Changed $450,000 TSMLS
  • 2024-02-21 Price Changed $464,000 TSMLS
  • 2024-02-20 Relisted TSMLS
  • 2024-02-13 Delisted TSMLS
  • 2023-11-13 Price Changed $450,000 TSMLS
  • 2023-10-09 Listed $475,000 TSMLS
  • 2023-01-24 Listed $475,000 TSMLS
  • 2023-01-06 Sold (MLS) $465,000 TSMLS
  • 2022-12-14 Listed $465,000 TSMLS
  • 2022-10-19 Sold (MLS) $465,000 TSMLS
  • 2022-10-03 Listed $465,000 TSMLS
  • 2022-01-05 Sold (MLS) $403,000 TSMLS
  • 2022-01-04 Sold (MLS) $403,000 TSMLS
  • 2022-01-03 Sold (MLS) $403,000 TSMLS
  • 2022-01-01 Sold (MLS) $403,000 TSMLS
  • 2022-01-01 Sold (MLS) $403,000 TSMLS
  • 2021-12-28 Pending TSMLS
  • 2021-03-27 Listed $403,000 TSMLS
  • 2021-03-27 Listed $403,000 TSMLS
  • 2021-03-27 Listed $403,000 TSMLS
  • 2021-03-27 Listed $403,000 TSMLS
  • 2021-03-27 Listed $403,000 TSMLS
  • 2021-03-10 Sold (Public Records) $2,600,000 Public Records
  • 2021-03-10 Sold (MLS) $2,600,000 TSMLS
  • 2021-02-09 Contingent TSMLS
  • 2021-01-21 Listed $2,500,000 TSMLS
  • 2021-01-16 Price Changed $2,500,000 TSMLS
  • 2020-12-18 Price Changed $2,670,000 TSMLS
  • 2020-11-30 Price Changed $2,678,000 TSMLS
  • 2020-11-20 Price Changed $2,678,900 TSMLS
  • 2018-10-25 Sold (MLS) $849,000 TSMLS
  • 2016-04-02 Sold (MLS) $1,025,000 TSMLS
  • 2016-03-04 Contingent TSMLS
  • 2016-02-29 Delisted TSMLS
  • 2016-01-09 Price Changed $1,150,000 TSMLS
  • 2015-08-14 Price Changed $1,219,000 TSMLS
  • 2015-07-17 Relisted TSMLS
  • 2015-06-28 Delisted TSMLS
  • 2015-04-03 Listed $1,295,000 TSMLS
  • 2014-02-28 Sold (Public Records) $849,000 Public Records
  • 2014-02-28 Sold (MLS) $849,000 STARMLS
  • 2014-01-16 Pending STARMLS
  • 2014-01-16 Delisted TSMLS
  • 2014-01-10 Listed $849,000 STARMLS
  • 2014-01-10 Listed $849,000 TSMLS
  • 2004-12-28 Sold (Public Records) $995,000 Public Records

Property tax history

+12.7%/yr

Latest (2025): $31,016 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…