Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$3,130,000
Apartment buildings
2731 Don Juan Dr Rancho Cordova, CA 95670-5047
Entity Owned
7-yr Hold
Absentee Owner
Property ID
US09-1666036
Property profile
Verified
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Year built
1970
Construction
WOOD
Total area
17,672 SF
Lot
0.83 ac (36,001 SF)
Zoning code
RD 30
APN
057-0293-006-0000
UPID
US09-1666036
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$3.63M
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$3.13M
Owner & transaction history
E & J Silver Crk Twnhms LLC · 7 yrs held
E & J Silver Crk Twnhms LLC
since 2018
7 recorded transactions
Zoning & alternative use
RD 30 · Rancho Cordova, CA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
RD-30 Zoning District (30 Dwelling Units per Acre Maximum). This district allows for high density residential development (e.g., apartments, condominiums) in the 25.1 to 30.0 dwelling units per acre range. As with other high density residential districts, this district also provides additional living opportunities for people of varying needs and income level…
Zone name
Residential
General category
RESIDENTIAL
Zone area
135.38 ac
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Rancho Cordova submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Rancho Cordova submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$3,930,000
6.5%
$3,630,000
7%
$3,370,000
Alternative Use
Use
Estimation
APARTMENT HOUSE (5+ UNITS)
$5,060,000
Current use
MEDICAL BUILDING
$4,600,000
Change: -9% · Conversion: Moderate
AUTO REPAIR, GARAGE
$4,565,000
Change: -10% · Conversion: Difficult
COMMERCIAL (GENERAL)
$4,130,000
Change: -18% · Conversion: Moderate
RETAIL STORES
$4,065,000
Change: -20% · Conversion: Difficult
Blend value · Realmo final
$3.13M
Range $2.82M – $3.44M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$177 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$32,216
Tax year 2024
Assessed value
$2,712,239
Assessed 2024
Previous assessed
$2,712,239
+0.0% YoY
Effective rate
1.19%
On assessed value
Assessed land
$328,093
Assessed improvement
$2,384,146
Applied tax rate
8.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Status
Off-Market
Year built
1970
Construction
WOOD
Heating
NONE
Buildings
2
Stories
3
Units
16
Total area
17,672 SF
Lot
0.83 ac (36,001 SF)
Zoning code
RD 30
APN
057-0293-006-0000
UPID
US09-1666036
Jurisdiction
SACRAMENTO
Zoning & alternative use
RD 30 · Rancho Cordova, CAZoning RD 30 · permitted uses
RD 30 · Rancho Cordova, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
RD-30 Zoning District (30 Dwelling Units per Acre Maximum). This district allows for high density residential development (e.g., apartments, condominiums) in the 25.1 to 30.0 dwelling units per acre range. As with other high density residential districts, this district also provides additional living opportunities for people of varying needs and income levels (e.g., residential care facilities, assisted living facilities, congregate care facilities). D.
Zone name
Residential
General category
RESIDENTIAL
Zone area
135.38 ac
Alternative use value scenarios
Repositioning upside vs current use
APARTMENT HOUSE (5+ UNITS) Current
Est. value
$5.1M
MEDICAL BUILDING
Est. value
$4.6M
AUTO REPAIR, GARAGE
Est. value
$4.6M
COMMERCIAL (GENERAL)
Est. value
$4.1M
RETAIL STORES
Est. value
$4.1M
APARTMENT HOUSE (5+ UNITS) Current
MEDICAL BUILDING
AUTO REPAIR, GARAGE
COMMERCIAL (GENERAL)
RETAIL STORES
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
1970
Construction
WOOD
Heating
NONE
Stories
3
Buildings
2
Units
16
Lot
0.83 ac
Current owner
From public records · entity-resolved
E & J Silver Crk Twnhms LLC
Entity
Mailing address
287 POLARIS WAY, DALY CITY, CA 94014-1450
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2018
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
16 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Sep 7, 2022
—
E & J Silver Creek Townhomes Limite
—
Deed
related
$680,000 · Jpmorgan Chase Bank NA
Oct 17, 2018
$2,480,000
E & J Silver Crk Twnhms LLC
Pinnacle Asset Management LLC
Grant Deed
$1,365,000 · Luther Burbank Svgs
Jul 12, 2017
$1,950,000
Pinnacle Asset Management LLC
Don Juan Ents LLC
Grant Deed
related
$1,365,000 · Luther Burbank Svgs
Sep 3, 2013
$1,155,000
Don Juan Enterprises LLC
Frederick Kwan
Grant Deed
—
Nov 7, 2005
—
Kwan Family Trust
Kwan,frederick & Ha T
Quit Claim Deed
related
—
Aug 11, 2005
—
Frederick Kwan
Frederick Kwan
Intrafamily Transfer
related
$1,055,000 · Washington Mutual Bank
May 9, 2002
$1,040,000
Frederick Kwan
Urban Trust
Grant Deed
$730,000 · Washington Mutual Fsb
Mar 28, 2001
—
Urban Trust
Urban,zeljko & Zdenka
Quit Claim Deed
related
—
Jun 28, 2000
$692,000
Zeljko Urban
Jessee,paul D & Sheila R
Grant Deed
$238,000 · World Savings Bank
Aug 26, 1994
$415,000
Paul D Jessee
American Savings
Grant Deed
$332,000 · American Savings Bank
Sep 30, 1993
$485,000
American Savings Bank
Marvive,reynaldo
Trustees Deed
related
—
Jul 3, 1990
$735,000
Marvive Reynaldo
Equity Preservat
Grant Deed
$532,500 · American Savings Bank
Jul 3, 1990
$158,000
Equity Preservat
Krpata Charles
Trustees Deed
related
$20,000 · Seller
—
—
Paul D Jessee
—
Deed Of Trust
related
$498,750 · Home Savings Of America
—
—
Urban Trust
—
Deed Of Trust
related
$455,000 · World Savings Bank
—
—
Frederick Kwan
—
Deed Of Trust
related
$970,000 · Washington Mutual Fsb
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 2731 Don Juan Dr?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
