OFF_MARKETRisky Deal5 days on market

3086 Hawthorne Rd

3086 Hawthorne Rd, Perris, CA 92571, Perris, CA 92571
$519,000
Zestimate®:$549,500$30,500 Under Market

Listing Price

Property image 1
3086 Hawthorne Rd, Perris, CA 92571
Loc: Perris, CA
Days Listed
5
Tax Assessed
$414k
Zestimate®
$550k
6% Under Valued
Lot Size
6,534 sqft
Rent Estimate
$2,839/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.

5

Sierra Vista Elementary School

K-6
0.3 mi away
4

Lakeside Middle School

7-8
0.3 mi away
5

Orange Vista High

9-12
1.3 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
4.71%
Total ROI
13.2%
Cash Flow
$-586/mo
DSCR
0.78
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
2026-04-30Sold$547,000$391
2026-04-14Pending sale$519,000$371
2026-04-09Contingent$519,000$371
2026-03-30Listed for sale$519,000$371
2021-01-12Sold$375,000$268
2020-12-08Pending sale$365,000$261
2020-11-25Listed for sale$365,000$261
2010-09-14Sold$166,500$119

Tax History

YearProperty TaxTax Assessment
2026$0$414,028
2025$7,484.5$405,910
2024$7,301.36$397,952
2023$7,173.06$390,150
2022$7,046.08$382,500
2021$4,742.3$196,917
2020$4,711.42$194,899
2019$4,575.42$191,079
2018$4,523.6$187,334
2017$4,455.32$183,661
2016$4,455.32$180,061
2015$4,482.6$177,358
2014$4,431.66$173,885
2013$0$152,000
2012$0$150,000
2011$0$166,380
2010$0$10,000
2009$0$16,000
2008$0$36,119
2007$0$15,803
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,400
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: $519,000Rent Basis: Observed Comp Model ($2,839/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $260/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.85%

NOI: $20,007/yr

Cash-on-Cash Yield
-10.3%

On $119,370 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.6%

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)-$259/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$284/mo
Property Management (8% of rent)-$227/mo
Total Pure Operating Expenses-$1,172/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,839/mo
Less: Operating Expenses-$1,172/mo
Net Operating Income (NOI)+$1,667/mo
Less: Debt Service (30yr @ 6.75%)-$2,693/mo
Net Cash Flow
$-1,026/mo
$-12,309/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Perris.