OFF_MARKETRisky Deal5 days on market

30580 Ko River Ct

30580 Ko River Ct, Temecula, CA 92591, Temecula, CA 92591
$499,000
Zestimate®:$503,100$4,100 Under Market

Listing Price

Property image 1
30580 Ko River Ct, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$563k
Zestimate®
$503k
1% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$2,752/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.

8

Rancho Elementary School

K-5
1.2 mi away
5

Margarita Middle School

6-8
0.1 mi away
9

Temecula Valley High School

9-12
1.2 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
4.47%
Total ROI
12.0%
Cash Flow
$-663/mo
DSCR
0.74
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
2023-07-10Sold$541,000$492
2023-07-09Pending sale$545,000$495
2023-06-22Contingent$545,000$495
2023-06-15Listed for sale$545,000$495
2021-11-23Sold$510,000$464
2021-11-21Pending sale$512,000$465
2021-10-20Contingent$512,000$465
2021-10-20Pending sale$512,000$465
2021-10-14Listed for sale$512,000$465
2019-09-25Listing removed$1,795$2
2019-09-03Listed for rent$1,795$2
2014-05-01Listing removed$1,395$1
2014-04-30Listed for rent$700$1
2012-07-25Listing removed$1,395$1
2012-07-17Listed for rent$1,395$1
2012-04-07Listing removed$1,395$1
2012-03-18Listed for rent$1,395$1
2003-10-24Sold$275,000$250

Tax History

YearProperty TaxTax Assessment
2026$0$562,855
2025$6,643.1$551,820
2024$6,541.98$541,000
2023$6,163.5$520,200
2022$6,097.9$510,000
2021$4,481.82$361,198
2020$4,431.06$357,495
2019$4,362.78$350,486
2018$4,273.64$343,614
2017$4,045.88$324,000
2016$4,045.88$299,000
2015$3,495.04$278,000
2014$3,063.8$244,000
2013$0$183,000
2012$0$173,000
2011$0$193,000
2010$0$178,000
2009$0$183,000
2008$0$297,667
2007$0$291,831
2006$0$286,110
2005$0$280,500
2003$0$164,383
2002$0$161,160
2001$2,097.7$158,000
2000$1,917.4$134,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,095
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: $499,000Rent Basis: Observed Comp Model ($2,752/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.65%

NOI: $18,207/yr

Cash-on-Cash Yield
-11.2%

On $114,770 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.2%

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)-$352/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$275/mo
Property Management (8% of rent)-$220/mo
Total Pure Operating Expenses-$1,235/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,752/mo
Less: Operating Expenses-$1,235/mo
Net Operating Income (NOI)+$1,517/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-1,072/mo
$-12,863/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.