OFF_MARKETRisky Deal6 days on market

1250 Blazewood St

1250 Blazewood St, Riverside, CA 92507, Riverside, CA 92507
$799,999
Zestimate®:$812,700$12,701 Under Market

Listing Price

Property image 1
1250 Blazewood St, Riverside, CA 92507
Loc: Riverside, CA
Days Listed
6
Tax Assessed
$563k
Zestimate®
$813k
2% Under Valued
Lot Size
0.33 acres
Rent Estimate
$3,518/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

Emerson Elementary School

K-6
1 mi away
5

University Heights Middle School

7-8
2.3 mi away
5

John W. North High School

9-12
1.9 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
3.44%
Total ROI
6.8%
Cash Flow
$-1,755/mo
DSCR
0.57
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
2026-05-28Sold$810,000$498
2026-04-19Pending sale$799,999$492
2026-03-26Listed for sale$799,999$492
2018-04-09Sold$485,000$298
2018-03-09Pending sale$487,500$300
2018-03-07Listed for sale$487,500$300

Tax History

YearProperty TaxTax Assessment
2026$0$562,878
2025$6,112.44$551,842
2024$5,910.3$541,023
2023$5,883$530,416
2022$5,773.12$520,017
2021$5,692.62$509,821
2020$5,648.86$504,594
2019$0$494,700
2018$3,088.4$275,568
2017$3,032.52$270,166
2016$3,032.52$264,869
2015$2,796.42$260,892
2014$2,768.64$255,783
2013$0$254,629
2012$0$249,638
2011$0$244,744
2010$0$242,917
2009$0$243,496
2008$0$238,722
2007$0$234,042
2006$0$229,454
2005$0$224,956
2003$0$216,506
2002$0$184,000
2001$1,573.94$158,500
2000$1,575.6$158,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,626
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: $799,999Rent Basis: Observed Comp Model ($3,518/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.94%

NOI: $23,485/yr

Cash-on-Cash Yield
-14.3%

On $184,000 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.7%

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-$400/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$352/mo
Property Management (8% of rent)-$281/mo
Total Pure Operating Expenses-$1,561/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,518/mo
Less: Operating Expenses-$1,561/mo
Net Operating Income (NOI)+$1,957/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,194/mo
$-26,328/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.