OFF_MARKETRisky Deal8 days on market
3028 E Vermillion St
3028 E Vermillion St, West Covina, CA 91792, West Covina, CA 91792
3028 E Vermillion St, West Covina, CA 91792
Loc: West Covina, CA
Days Listed
8
Tax Assessed
$111k
Zestimate®
$864k
1% Under Valued
Lot Size
6,330 sqft
Rent Estimate
$3,522/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
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
4.14%
Total ROI
10.4%
Cash Flow
$-1,380/mo
DSCR
0.68
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $858,000Rent Basis: Observed Comp Model ($3,522/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $429/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.10%
NOI: $26,564/yr
Cash-on-Cash Yield
-13.6%
On $197,340 invested
DSCR Ratio
0.50x
Negative debt coverage
5-Yr Leveraged ROI
+26.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$69/mo
Homeowner / Hazard Insurance-$429/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$352/mo
Property Management (8% of rent)-$282/mo
Total Pure Operating Expenses-$1,308/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,522/mo
Less: Operating Expenses-$1,308/mo
Net Operating Income (NOI)+$2,214/mo
Less: Debt Service (30yr @ 6.75%)-$4,452/mo
Net Cash Flow
$-2,238/mo
$-26,860/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in West Covina.