CashFlowRE
Sign in Sign up
Del Mar Plan 🏗️ New Construction
D- Composite 35.28
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +4.4/30.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.4/10.0
  • DSCR +0.0/10.0

$519,990

Del Mar Plan · Rancho Cordova, CA 95742
3 bd · 2.5 ba · 1,850 sqft · SingleFamily · 516 Days on market
↓ 5% since listing

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

Listing remarks MLS

Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

Key facts

  • 2 parking spots
  • Listed 516 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $519,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $565,538.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $520k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-18k/yr) — negative.
  • To cash-flow at today's rent, offer at most $350k (32.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $306k (41.1% below list).
  • Recommended offer: $306k (41.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#268 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment B; Watch: commute C-, crime D, cost of living F.
  • Elk Grove Unified (suburban): math 40% / reading 51% proficiency, ranked #165 of 517 in CA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sunrise Elementary (math 65% / reading 67%, grade B+, #176 of 1,571 statewide, top 11%, 966 students, 21% FRL); Katherine L. Albiani Middle (math 55% / reading 67%, grade B+, #57 of 498 statewide, top 12%, 1,307 students, 27% FRL); Pleasant Grove High (math 57% / reading 74%, grade B, #157 of 1,170 statewide, top 14%, 2,520 students, 22% FRL) — zoned schools average 23% FRL vs 43% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 64% at this address vs 46% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Elk Grove Unified average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.1%/yr); 471 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $60k of equity ($4k loan paydown + $57k appreciation (10.0% 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 ~$97k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 516 days — a 12% lower offer ($458k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $306,249 (41.1% 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 516 days. Have you received any prior offers? Is the seller open to a 41% 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. Crime grade is D 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?
  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
0.54%
Cap rate
3.13%
Cash-on-cash
-11.28%
DSCR
0.50
GRM
15.4

CMA / ARV

ARV (median comp)
$565,538
List price
$519,990
Delta
-8.05%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12219 Alamosa 0.19mi 3/2.5 1,906 (+3%) 2mo $515,000 $270 84
12274 Greenfinch Way 0.39mi 3/2.5 1,850 (0%) 2mo $537,973 $291 81
12080 Prades Way 0.24mi 3/2.0 1,752 (-5%) 0mo $542,200 $309 78
12044 Mircado Way 0.22mi 3/2.0 1,723 (-7%) 1mo $512,185 $297 76
12320 Pawcatuck Way 0.57mi 4/2.0 (+1) 1,864 (+1%) 2mo $560,000 $300 64
4255 Choteau Cir 0.36mi 4/2.0 (+1) 1,713 (-7%) 2mo $570,000 $333 62
12270 Greenfinch Way 0.38mi 4/2.5 (+1) 2,007 (+8%) 2mo $530,227 $264 62
12271 Greenfinch Way 0.39mi 3/2.5 2,084 (+13%) 2mo $549,690 $264 60
12262 Greenfinch Way 0.37mi 3/2.5 2,084 (+13%) 2mo $544,690 $261 60
12233 Habitat Way 0.67mi 4/2.0 (+1) 1,801 (-3%) 2mo $555,000 $308 56
12402 Alamosa Dr 0.58mi 4/2.5 (+1) 2,095 (+13%) 1mo $667,369 $319 45
12390 Alamosa Dr 0.56mi 4/3.0 (+1) 2,080 (+12%) 2mo $630,145 $303 45

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

Projected returns pro-forma

10.0% appreciation · 2.08% rent growth · sell at horizon

5-year hold
IRR
16.2%
Equity multiple
2.33×
Total profit
$210,413
Equity at exit
$509,481
10-year hold
IRR
15.4%
Equity multiple
5.35×
Total profit
$688,807
Equity at exit
$1,098,715

Cash invested: $158,351 (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 95742

Home prices YoY
28.3%
Rents YoY
2.1%
Active inventory
471
Price-to-rent
14.1×

Monthly cashflow live

Estimated rent
$3,062 high interval (Pro) →
Mortgage (P&I)
$2,966
Tax est. 1.5%
$707 /mo · $8,483/yr
Insurance
$236
HOA
$0
Vacancy / Maint / Mgmt
$643
Net cashflow
$-1,489

Break-even live

Break-even rent $4,947
Max offer price $350,086
Occupancy floor

Sensitivity live

Price -10% $-1,098 -5% $-1,294 +0% $-1,489 +5% $-1,684 +10% $-1,880
Rent -10% $-1,731 -5% $-1,610 +0% $-1,489 +5% $-1,368 +10% $-1,247
Rate -1.0pp $-1,204 -0.5pp $-1,345 base $-1,489 +0.5pp $-1,635 +1.0pp $-1,785

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
$141,384
Closing costs
$16,966
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12153 Coal Creek Way Rancho Cordova, CA 3.0 2.5 1906 $2,750 $1.44 17d 1 0.15mi
11965 Pericles Dr Rancho Cordova, CA 4.0 3.0 2580 $2,900 $1.12 46d 1 0.47mi
4013 Trento Way Rancho Cordova, CA 4.0 3.0 2371 $3,225 $1.36 18d 1 0.68mi
4143 Cahakia Pl Rancho Cordova, CA 3.0 2.0 1650 $2,795 $1.69 46d 1 0.73mi
11832 Stoney Ridge Way Rancho Cordova, CA 4.0 2.5 2019 $2,695 $1.33 12d 1 0.79mi
11795 Corino Way Rancho Cordova, CA 3.0 2.0 2000 $2,880 $1.44 0d 1 0.90mi
11688 Giacinta Ln Rancho Cordova, CA 4.0 2.5 1765 $3,499 $1.98 14d 1 1.11mi
11684 Fiorenza Ln Rancho Cordova, CA 4.0 2.5 1765 $3,529 $2.00 24d 1 1.12mi
11664 Giacinta Ln Rancho Cordova, CA 3.0 2.5 1529 $3,199 $2.09 0d 1 1.13mi
4071 Quorra Pl Rancho Cordova, CA 3.0 2.5 1600 $3,279 $2.05 0d 1 1.14mi
11641 Fiorenza Ln Rancho Cordova, CA 3.0 2.5 1600 $3,189 $1.99 46d 1 1.17mi
11643 Giacinta Ln Rancho Cordova, CA 3.0 2.5 1529 $3,169 $2.07 25d 1 1.18mi
4480 Arctic Tern Way Rancho Cordova, CA 4.0 2.5 2550 $3,000 $1.18 46d 1 1.23mi
11617 Venitia Ln Rancho Cordova, CA 3.0 2.5 1600 $3,249 $2.03 10d 1 1.27mi
4454 Greenshank Way Rancho Cordova, CA 4.0 3.0 1900 $2,795 $1.47 0d 1 1.38mi
4328 Greenshank Cir Rancho Cordova, CA 4.0 2.0 1800 $3,100 $1.72 46d 1 1.41mi

Listing history 31 events

  1. 2026-06-21
    days on market $519,990 Active 516 DOM
  2. 2026-06-18
    days on market $519,990 Active 513 DOM
  3. 2026-06-17
    days on market $519,990 Active 512 DOM
  4. 2026-06-16
    days on market $519,990 Active 511 DOM
  5. 2026-06-15
    days on market $519,990 Active 510 DOM
  6. 2026-06-13
    days on market $519,990 Active 508 DOM
  7. 2026-06-13
    days on market $519,990 Active 507 DOM
  8. 2026-06-09
    days on market $519,990 Active 504 DOM
  9. 2026-06-08
    days on market $519,990 Active 503 DOM
  10. 2026-06-08
    price $519,990 Active 502 DOM
  11. 2026-06-07
    days on market $521,990 Active 502 DOM
  12. 2026-06-05
    days on market $521,990 Active 499 DOM
  13. 2026-06-03
    days on market $521,990 Active 498 DOM
  14. 2026-06-02
    days on market $521,990 Active 497 DOM
  15. 2026-06-01
    days on market $521,990 Active 496 DOM
  16. 2026-05-31
    days on market $521,990 Active 495 DOM
  17. 2026-05-07
    price $519,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  18. 2026-05-02
    price $518,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  19. 2026-05-01
    price $522,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  20. 2026-04-18
    price $515,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  21. 2026-03-26
    price $512,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  22. 2026-03-18
    price $530,769 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  23. 2026-02-24
    status Active 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  24. 2026-02-24
    price $523,769 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  25. 2025-12-24
    historical 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  26. 2025-11-15
    price $532,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  27. 2025-11-01
    price $537,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  28. 2025-10-11
    price $533,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  29. 2025-08-15
    price $543,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  30. 2024-11-28
    price $548,990 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

  31. 2024-11-20
    listed $545,990 Active 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to Silverbrook at The Ranch, a single-family community of gorgeous new-construction homes in sunny Rancho Cordova, CA. Indulge in low-maintenance living and a laid-back lifestyle in a welcoming neighborhood. Choose between four beautiful two-story floorplans of up to 2,150 sq. ft. , 4 beds, 2.5 baths, and 2-car garages, a loft, and optional fourth or fifth bedroom on select plans. Discover amenities steps from your front door. Lace up your sneakers to take a stroll in a 200-acre natural preserve, picnic with neighbors while the dogs run free at one of two community parks and let the kid's foster friendships on the play structure. There's always something to do in Rancho Cordova. Offered By: K. Hovnanian at Jaeger Ranch, LLC The Del Mar offers: Storage room right off the garage and Stuff of Life room right off the upstairs laundry room. Spacious primary suite walk-in closet. Loft versatile enough for an office, playroom, art studio, or gym. Convenient upstairs laundry room. Large kitchen with island.

ⓘ 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 X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 32 unhealthy d/yr today · 36 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
$36,750
− Mortgage interest
−$31,679
− Property taxes
−$8,483
− Insurance
−$2,828
− Repairs & maintenance
−$2,940
− Management
−$2,940
− Depreciation
−$16,452
Taxable loss
−$28,572
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,857
After-tax cash flow
$-11,010/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
Elk Grove Unified
NCES district ID
0612330
Math proficiency
40% ▼ -5.00%
Reading proficiency
51% ▼ -5.00%
Median HH income
$67,860
Composite
40.72/100
National rank
#3658
State rank
#165 of 517 in CA

Livability — Rancho Cordova

Score
68/100
State rank
#268
US rank
#9126

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rancho Cordova, CA
County
Sacramento County · 1,539,646 people
City population
98,329
Metro
Sacramento-Roseville-Folsom, CA
Population (ZIP)
17,768
Household income
$155,855
Rent vs Own
13.4% rent · 86.6% own
Severe rent burden
172.0

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 0.72)
Race & ethnicity
White 42% Asian 28% Hispanic / Latino 15% Two or more races 13% Black 7%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Italian 3% Slovak 2% Subsaharan African 2%
Foreign-born
25% · China, South Korea, Canada
Languages at home
67% English-only · Other Asian/Pacific 7% Other Indo-European 7% Tagalog/Filipino 5%

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
▲ 52.05%
Current HPI
236.1388
Rent YoY
▲ 2.08%
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

-4.8% since first listed
15 events — show timeline
  • 2026-05-07 Price Changed $519,990 Zillow
  • 2026-05-02 Price Changed $518,990 Zillow
  • 2026-05-01 Price Changed $522,990 Zillow
  • 2026-04-18 Price Changed $515,990 Zillow
  • 2026-03-26 Price Changed $512,990 Zillow
  • 2026-03-18 Price Changed $530,769 Zillow
  • 2026-02-24 Relisted Zillow
  • 2026-02-24 Price Changed $523,769 Zillow
  • 2025-12-24 Delisted Zillow
  • 2025-11-15 Price Changed $532,990 Zillow
  • 2025-11-01 Price Changed $537,990 Zillow
  • 2025-10-11 Price Changed $533,990 Zillow
  • 2025-08-15 Price Changed $543,990 Zillow
  • 2024-11-28 Price Changed $548,990 Zillow
  • 2024-11-20 Listed $545,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…