OFF_MARKETRisky Deal1 days on market

28481 Vela Dr

28481 Vela Dr, Menifee, CA 92586, Menifee, CA 92586
$699,900
Zestimate®:$681,200

Listing Price

Property image 1
28481 Vela Dr, Menifee, CA 92586
Loc: Menifee, CA
Days Listed
1
Tax Assessed
$615k
Zestimate®
$681k
Market Rate
Lot Size
0.49 acres
Rent Estimate
$3,111/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.

7

Ridgemoor Elementary School

K-5
0.6 mi away
6

Kathryn Newport Middle School

6-8
1.2 mi away
N/A

Menifee Preschool

Elementary
2.3 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
3.57%
Total ROI
7.5%
Cash Flow
$-1,454/mo
DSCR
0.59
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 28481 Vela Dr presents a challenging investment profile characterized by a severe negative cash flow of -$1,454.43 per month. While Menifee is a growing suburban market with a steady 4% appreciation forecast, the current rental yield of 3.57% is insufficient to cover debt service and operating expenses at the $699,900 price point. A conservative investor would essentially be subsidizing the tenant's housing costs while gambling on long-term equity growth. The substantial monthly burn rate creates a significant liquidity risk, making this property unsuitable for traditional income-focused portfolios and placing it firmly in the category of a speculative appreciation play.

Strengths
  • Located in Menifee, a high-growth corridor in Riverside County
  • Favorable 4-bedroom, 3-bathroom configuration for family renters
  • Consistent 4% expected annual appreciation
  • Relatively modern square footage (2175 sqft) typically reduces immediate CAPEX needs
Considerations
  • Prohibitive negative cash flow of over $17,000 annually
  • Extremely low rental yield of 3.57% relative to current interest rates
  • Heavy reliance on market appreciation to offset monthly operating losses
  • High acquisition price creates a high barrier to entry for cash-flow-positive outcomes
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-17Contingent$699,900$322
2026-04-08Listed for sale$699,900$322
2022-07-27Sold$591,500$272

Tax History

YearProperty TaxTax Assessment
2025$10,094.6$615,251
2024$9,974.48$603,188
2023$10,146.74$591,361
2022$3,836.8$47,302
2021$577.42$46,375
2020$545.98$45,900
2019$0$7,182
2018$91.66$7,042
2017$90.24$6,904
2016$90.24$6,769
2015$85.94$6,668
2014$168.6$6,539
2013$0$6,510
2012$0$6,383
2011$0$18,123
2010$0$17,989
2009$0$18,033
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,175
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: $699,900Rent Basis: Observed Comp Model ($3,111/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.85%

NOI: $19,931/yr

Cash-on-Cash Yield
-14.7%

On $160,977 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.7%

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)-$385/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$311/mo
Property Management (8% of rent)-$249/mo
Total Pure Operating Expenses-$1,450/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,111/mo
Less: Operating Expenses-$1,450/mo
Net Operating Income (NOI)+$1,661/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,971/mo
$-23,648/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Menifee.