OFF_MARKETRisky Deal11 days on market

36330 Saint Raphael Dr

36330 Saint Raphael Dr, Murrieta, CA 92562, Murrieta, CA 92562
$589,900
Zestimate®:$598,100$8,200 Under Market

Listing Price

Property image 1
36330 Saint Raphael Dr, Murrieta, CA 92562
Loc: Murrieta, CA
Days Listed
11
Tax Assessed
$520k
Zestimate®
$598k
1% Under Valued
Lot Size
8,276 sqft
Rent Estimate
$2,986/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

Antelope Hills Elementary School

K-5
0.8 mi away
7

Shivela Middle School

6-8
1.3 mi away
8

Murrieta Mesa 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
3.87%
Total ROI
9.0%
Cash Flow
$-1,079/mo
DSCR
0.64
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
2026-04-20Sold$440,000$341
2026-04-06Pending sale$475,000$368
2026-04-05Listed for sale$475,000$368
2007-08-13Sold$296,000$229
2006-12-05Sold$280,500$217
2004-05-13Sold$324,000$251
1998-03-31Sold$115,000$89
1997-11-04Sold$110,000$85

Tax History

YearProperty TaxTax Assessment
2026$0$520,200
2025$4,484.6$388,781
2024$4,401.58$381,158
2023$4,510.18$373,685
2022$4,620.34$366,358
2021$4,304.72$359,175
2020$4,262.54$355,493
2019$4,183.34$348,523
2018$4,105.74$341,690
2017$3,879.82$320,000
2016$3,879.82$299,000
2015$3,467.66$281,000
2014$3,136.86$260,000
2013$0$216,000
2012$0$167,000
2011$0$164,000
2010$0$163,000
2009$0$176,000
2008$0$283,000
2007$0$343,830
2006$0$337,089
2005$0$330,480
2003$0$126,782
2002$0$124,297
2001$2,110.82$121,861
2000$2,138.04$119,472
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,290
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: $589,900Rent Basis: Observed Comp Model ($2,986/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $295/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.42%

NOI: $20,149/yr

Cash-on-Cash Yield
-12.2%

On $135,677 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.1%

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)-$325/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$299/mo
Property Management (8% of rent)-$239/mo
Total Pure Operating Expenses-$1,307/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,986/mo
Less: Operating Expenses-$1,307/mo
Net Operating Income (NOI)+$1,679/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-1,382/mo
$-16,581/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.