OFF_MARKETRisky Deal7 days on market

33699 Spring Brook Cir

33699 Spring Brook Cir, Temecula, CA 92592, Temecula, CA 92592
$1,049,990
Zestimate®:$972,200

Listing Price

Property image 1
33699 Spring Brook Cir, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
7
Tax Assessed
$1002k
Zestimate®
$972k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$4,683/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

Tony Tobin Elementary School

K-5
1.3 mi away
8

Vail Ranch Middle School

6-8
0.5 mi away
9

Great Oak High School

9-12
2.7 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
2.99%
Total ROI
4.6%
Cash Flow
$-2,693/mo
DSCR
0.49
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
2026-07-01Sold$970,000$326
2026-06-10Pending sale$989,990$333
2026-06-09Contingent$989,990$333
2026-06-04Listed for sale$989,990$333
2022-08-01Sold$939,000$315
2022-07-13Pending sale$949,000$319
2022-06-30Listed for sale$949,000$319
2018-09-21Sold$630,000$212
2004-10-22Sold$452,500$152

Tax History

YearProperty TaxTax Assessment
2026$0$1,002,415
2025$12,392.32$982,761
2024$12,389.66$963,492
2023$12,304.2$944,600
2022$9,112.36$662,240
2021$9,005.78$649,256
2020$8,921.4$642,600
2019$0$630,000
2018$7,829.76$524,000
2017$7,629.88$507,000
2016$7,629.88$507,000
2015$7,386.54$486,000
2014$6,834.8$440,000
2013$0$354,000
2012$0$346,000
2011$0$314,000
2010$0$319,000
2009$0$303,000
2008$0$394,000
2007$0$499,496
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,000
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: $1,049,990Rent Basis: Observed Comp Model ($4,683/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.81%

NOI: $29,453/yr

Cash-on-Cash Yield
-14.9%

On $241,498 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.8%

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)-$627/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$234/mo
Repairs & Maintenance (10% of rent)-$468/mo
Property Management (8% of rent)-$375/mo
Total Pure Operating Expenses-$2,229/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,683/mo
Less: Operating Expenses-$2,229/mo
Net Operating Income (NOI)+$2,454/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-2,994/mo
$-35,925/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.