OFF_MARKETRisky Deal1 days on market

116 Epic

116 Epic, Irvine, CA 92618, Irvine, CA 92618
$1,078,000
Zestimate®:$1,051,900

Listing Price

Property image 1
116 Epic, Irvine, CA 92618
Loc: Irvine, CA
Days Listed
1
Tax Assessed
$999k
Zestimate®
$1052k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$4,355/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.

10

Beacon Park K-8 School

K-8
0.3 mi away
10

Portola High

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
3.02%
Total ROI
4.8%
Cash Flow
$-2,735/mo
DSCR
0.50
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
2023-09-26Sold$1,053,000$690
2023-09-19Pending sale$1,060,000$694
2023-09-16Contingent$1,060,000$694
2023-08-24Price change$1,060,000$694
2023-07-20Price change$1,080,000$707
2023-06-16Listed for sale$1,150,000$753

Tax History

YearProperty TaxTax Assessment
2026$0$999,314
2025$15,486$979,720
2024$15,182$960,510
2023$12,937.12$759,480
2022$12,683.52$744,589
2021$13,386.19$729,990
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,527
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: $1,078,000Rent Basis: Observed Comp Model ($4,355/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $539/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.44%

NOI: $26,277/yr

Cash-on-Cash Yield
-16.5%

On $247,940 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.8%

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)-$625/mo
Homeowner / Hazard Insurance-$539/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$436/mo
Property Management (8% of rent)-$348/mo
Total Pure Operating Expenses-$2,165/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,355/mo
Less: Operating Expenses-$2,165/mo
Net Operating Income (NOI)+$2,190/mo
Less: Debt Service (30yr @ 6.75%)-$5,594/mo
Net Cash Flow
$-3,404/mo
$-40,845/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.