OFF_MARKETRisky Deal1 days on market

29476 Christiana Way

29476 Christiana Way, Laguna Niguel, CA 92677, Laguna Niguel, CA 92677
$1,299,000
Zestimate®:$1,300,900$1,900 Under Market

Listing Price

Property image 1
29476 Christiana Way, Laguna Niguel, CA 92677
Loc: Laguna Niguel, CA
Days Listed
1
Tax Assessed
$852k
Zestimate®
$1301k
0% Under Valued
Lot Size
1.83 acres
Rent Estimate
$5,049/mo
Est. Cash Flow base
Type
townhouse

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.

9

Moulton Elementary School

K-5
0.4 mi away
9

Aliso Viejo Middle School

6-8
3.3 mi away
10

Aliso Niguel High School

9-12
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
2.94%
Total ROI
4.3%
Cash Flow
$-3,389/mo
DSCR
0.48
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
2026-08-17Listing removed$6,000$4
2026-08-13Price change$6,000$4
2026-08-10Listed for rent$6,200$4
2026-05-06Sold$1,299,000$882
2026-04-10Contingent$1,299,000$882
2026-04-03Listed for sale$1,299,000$882
2025-07-13Listing removed$1,475,000$1,001
2025-06-23Listed for sale$1,475,000$1,001
2004-10-22Sold$599,000$407

Tax History

YearProperty TaxTax Assessment
2026$0$851,644
2025$8,364$834,946
2024$8,224$818,575
2023$8,049.32$802,525
2022$6,592.48$657,900
2021$6,464.08$645,000
2020$5,853.82$584,460
2019$5,853.82$573,000
2018$5,737.34$635,000
2017$6,367$635,000
2016$6,367$635,000
2015$6,440.52$635,000
2014$5,744.5$573,000
2013$0$520,000
2012$0$520,000
2011$0$520,000
2010$0$474,000
2009$0$474,000
2008$0$533,000
2007$0$623,199
2006$0$610,980
2005$0$599,000
2004$0$267,648
2003$0$262,743
2002$0$257,592
2001$2,505.54$252,542
2000$2,228.68$225,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,473
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: $1,299,000Rent Basis: Observed Comp Model ($5,049/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.50%

NOI: $32,465/yr

Cash-on-Cash Yield
-16.2%

On $298,770 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.2%

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)-$532/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$252/mo
Repairs & Maintenance (10% of rent)-$505/mo
Property Management (8% of rent)-$404/mo
Total Pure Operating Expenses-$2,344/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,049/mo
Less: Operating Expenses-$2,344/mo
Net Operating Income (NOI)+$2,705/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-4,035/mo
$-48,417/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Laguna Niguel.