OFF_MARKETRisky Deal6 days on market

36912 Silk Tree Ct

36912 Silk Tree Ct, Winchester, CA 92596, Winchester, CA 92596
$864,900
Zestimate®:$878,600$13,700 Under Market

Listing Price

Property image 1
36912 Silk Tree Ct, Winchester, CA 92596
Loc: Winchester, CA
Days Listed
6
Tax Assessed
$866k
Zestimate®
$879k
2% Under Valued
Lot Size
10,019 sqft
Rent Estimate
$4,513/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.

9

French Valley Elementary School

K-5
0.7 mi away
8

Bella Vista Middle School

6-8
1.6 mi away
9

Chaparral High School

9-12
4.1 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
3.59%
Total ROI
7.6%
Cash Flow
$-1,787/mo
DSCR
0.59
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
2026-05-08Sold$875,000$270
2026-04-10Contingent$864,900$267
2026-04-01Listed for sale$864,900$267
2021-07-23Sold$800,000$247
2021-06-16Pending sale$710,000$219
2021-06-09Listed for sale$710,000$219
2003-11-06Sold$423,000$131

Tax History

YearProperty TaxTax Assessment
2026$0$865,944
2025$9,658.4$848,966
2024$9,507.4$832,320
2023$9,417.96$816,000
2022$9,193.2$613,967
2021$6,309.66$535,086
2020$5,674.88$477,756
2019$5,530.88$463,840
2018$5,348.42$446,000
2017$5,356.92$446,000
2016$5,356.92$446,000
2015$5,198.04$433,000
2014$4,725.54$392,000
2013$0$317,000
2012$0$302,000
2011$0$299,000
2010$0$311,000
2009$0$298,000
2008$0$496,049
2007$0$486,324
2006$0$476,789
2005$0$431,460
2003$0$28,698
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,240
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: $864,900Rent Basis: Observed Comp Model ($4,513/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $432/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.47%

NOI: $30,022/yr

Cash-on-Cash Yield
-12.0%

On $198,927 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.3%

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)-$541/mo
Homeowner / Hazard Insurance-$432/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$451/mo
Property Management (8% of rent)-$361/mo
Total Pure Operating Expenses-$2,011/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,513/mo
Less: Operating Expenses-$2,011/mo
Net Operating Income (NOI)+$2,502/mo
Less: Debt Service (30yr @ 6.75%)-$4,488/mo
Net Cash Flow
$-1,986/mo
$-23,832/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Winchester.

36912 Silk Tree Ct | Winchester, CA | Haven AI Analysis | Haven by ScoutHavens