OFF_MARKETRisky Deal3 days on market

25295 Wendy Way

25295 Wendy Way, Moreno Valley, CA 92551, Moreno Valley, CA 92551
$520,000
Zestimate®:$552,100$32,100 Under Market

Listing Price

Property image 1
25295 Wendy Way, Moreno Valley, CA 92551
Loc: Moreno Valley, CA
Days Listed
3
Tax Assessed
$155k
Zestimate®
$552k
6% Under Valued
Lot Size
3,920 sqft
Rent Estimate
$2,771/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.

4

Rainbow Ridge Elementary School

K-5
0.8 mi away
4

March Middle School

6-8
0.7 mi away
6

Rancho Verde High School

9-12
2.5 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
4.88%
Total ROI
14.1%
Cash Flow
$-513/mo
DSCR
0.80
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
2026-05-11Sold$550,000$448
2026-04-30Pending sale$530,000$432
2026-04-24Price change$530,000$432
2026-03-25Pending sale$520,000$424
2026-03-16Listed for sale$520,000$424
2015-06-12Sold$133,000$108

Tax History

YearProperty TaxTax Assessment
2026$0$155,280
2025$1,874.7$152,236
2024$1,833.14$149,252
2023$1,816.34$146,326
2022$1,783.92$143,458
2021$1,752.12$140,646
2020$1,724.58$139,205
2019$1,627.9$136,477
2018$1,606.98$133,802
2017$1,572.4$131,179
2016$1,572.4$128,608
2015$1,458.3$126,678
2014$1,440.74$124,198
2013$0$123,640
2012$0$121,217
2011$0$118,841
2010$0$117,955
2009$0$118,237
2008$0$115,919
2007$0$113,647
2006$0$111,419
2005$0$109,235
2003$0$105,132
2002$0$103,070
2001$993.5$90,000
2000$844.76$75,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,227
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: $520,000Rent Basis: Observed Comp Model ($2,771/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $260/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.10%

NOI: $21,319/yr

Cash-on-Cash Yield
-9.2%

On $119,600 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.0%

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)-$97/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$139/mo
Repairs & Maintenance (10% of rent)-$277/mo
Property Management (8% of rent)-$222/mo
Total Pure Operating Expenses-$994/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,771/mo
Less: Operating Expenses-$994/mo
Net Operating Income (NOI)+$1,777/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$-922/mo
$-11,059/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.