OFF_MARKETRisky Deal7 days on market

29180 Abelia Glen St

29180 Abelia Glen St, Menifee, CA 92584, Menifee, CA 92584
$599,000
Zestimate®:$601,000$2,000 Under Market

Listing Price

Property image 1
29180 Abelia Glen St, Menifee, CA 92584
Loc: Menifee, CA
Days Listed
7
Tax Assessed
$596k
Zestimate®
$601k
0% Under Valued
Lot Size
7,405 sqft
Rent Estimate
$3,387/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Mesa View Elementary School

K-5
1.6 mi away
3

Ethan A Chase Middle School

6-8
0.9 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.35%
Total ROI
11.4%
Cash Flow
$-858/mo
DSCR
0.72
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-20Sold$615,000$303
2024-09-13Listing removed$3,295$2
2024-08-21Listed for rent$3,295$2
2023-08-19Listing removed$0
2023-08-05Price change$3,275$2
2023-07-21Listed for rent$3,350$2
2023-03-13Sold$550,000$271
2023-02-07Pending sale$550,000$271
2016-08-23Sold$382,000$188
2016-06-25Price change$371,490$183
2016-06-23Price change$375,490$185
2016-06-15Listed for sale$374,490$184

Tax History

YearProperty TaxTax Assessment
2026$0$595,632
2025$0$572,220
2024$9,229.92$561,000
2023$7,704.06$425,912
2022$7,586.26$417,562
2021$7,551.68$409,375
2020$7,435.14$405,178
2019$7,269.14$397,235
2018$6,917.68$389,447
2017$6,802.7$381,811
2016$6,802.7$128,855
2015$1,505.28$126,920
2014$291.4$20,573
2013$0$20,481
2012$0$20,080
2011$0$19,687
2010$0$19,541
2009$0$19,589
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,030
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $599,000Rent Basis: Observed Comp Model ($3,387/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.88%

NOI: $23,229/yr

Cash-on-Cash Yield
-10.2%

On $137,770 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$372/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$339/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$1,451/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,387/mo
Less: Operating Expenses-$1,451/mo
Net Operating Income (NOI)+$1,936/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-1,172/mo
$-14,068/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Menifee.

29180 Abelia Glen St | Menifee, CA | Haven AI Analysis | Haven by ScoutHavens