OFF_MARKETRisky Deal3 days on market

39340 Majestic Cir

39340 Majestic Cir, Murrieta, CA 92563, Murrieta, CA 92563
$825,000
Zestimate®:$853,400$28,400 Under Market

Listing Price

Property image 1
39340 Majestic Cir, Murrieta, CA 92563
Loc: Murrieta, CA
Days Listed
3
Tax Assessed
$721k
Zestimate®
$853k
3% Under Valued
Lot Size
0.27 acres
Rent Estimate
$3,893/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.

6

Nicolas Valley Elementary School

K-5
0.5 mi away
8

James L. Day Middle School

6-8
1.6 mi away
9

Chaparral High School

9-12
1.1 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
3.76%
Total ROI
8.5%
Cash Flow
$-1,587/mo
DSCR
0.62
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
2026-04-14Sold$847,500$296
2026-03-25Pending sale$825,000$288
2026-03-16Listed for sale$825,000$288
2014-12-31Listing removed$2,500$1
2014-11-25Price change$2,500$1
2014-09-21Listed for rent$2,700$1
2014-03-28Listing removed$450,000$157
2014-02-04Price change$450,000$157
2014-01-22Price change$465,000$162
2014-01-18Listed for sale$469,000$164
2011-12-14Listing removed$275,000$96
2011-12-11Listed for sale$275,000$96
2007-11-09Sold$580,000$203
2000-06-30Sold$267,000$93

Tax History

YearProperty TaxTax Assessment
2026$0$721,450
2025$7,837.56$707,305
2024$7,713.7$693,437
2023$7,195.26$679,841
2022$7,053.76$666,512
2021$5,958.06$561,480
2020$5,329.38$501,322
2019$5,201.12$486,720
2018$5,010.96$468,000
2017$4,832.46$450,000
2016$4,832.46$394,000
2015$3,954.78$368,000
2014$3,945.5$371,000
2013$0$285,000
2012$0$281,000
2011$0$345,000
2010$0$281,000
2009$0$294,000
2008$0$538,500
2007$0$328,326
2006$0$321,889
2005$0$315,578
2003$0$303,723
2002$0$297,768
2001$3,810.48$271,830
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,862
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: $825,000Rent Basis: Observed Comp Model ($3,893/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $413/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.10%

NOI: $25,604/yr

Cash-on-Cash Yield
-13.6%

On $189,750 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.3%

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)-$451/mo
Homeowner / Hazard Insurance-$413/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$389/mo
Property Management (8% of rent)-$311/mo
Total Pure Operating Expenses-$1,759/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,893/mo
Less: Operating Expenses-$1,759/mo
Net Operating Income (NOI)+$2,134/mo
Less: Debt Service (30yr @ 6.75%)-$4,281/mo
Net Cash Flow
$-2,147/mo
$-25,765/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.