OFF_MARKETRisky Deal8 days on market

40976 Cardinal Flower Dr

40976 Cardinal Flower Dr, Murrieta, CA 92562, Murrieta, CA 92562
$649,000
Zestimate®:$647,200

Listing Price

Property image 1
40976 Cardinal Flower Dr, Murrieta, CA 92562
Loc: Murrieta, CA
Days Listed
8
Tax Assessed
$610k
Zestimate®
$647k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$3,347/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

E. Hale Curran Elementary School

K-5
0.3 mi away
7

Shivela Middle School

6-8
1.3 mi away
8

Murrieta Mesa High School

9-12
1.7 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
4.15%
Total ROI
10.4%
Cash Flow
$-1,038/mo
DSCR
0.68
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
2026-06-03Sold$645,000$299
2026-05-05Pending sale$644,000$299
2026-04-30Price change$644,000$299
2026-03-26Listed for sale$649,000$301
2023-01-19Sold$575,000$267
2022-12-23Pending sale$600,000$278
2022-12-22Contingent$600,000$278
2022-11-16Price change$600,000$278
2022-11-08Listed for sale$645,000$299
2021-03-24Listing removed$0
2016-04-15Listing removed$2,150$1
2016-03-16Price change$2,150$1
2016-02-28Listed for rent$2,200$1
2009-10-21Sold$235,000$109
2009-09-16Listed for sale$217,000$101
2009-07-01Sold$193,081$90
2006-06-15Sold$435,000$202
2000-12-08Sold$190,000$88

Tax History

YearProperty TaxTax Assessment
2026$0$610,193
2025$7,473.66$598,230
2024$7,333.68$586,500
2023$3,977.72$291,547
2022$4,049.48$285,831
2021$3,834.68$280,228
2020$3,798.1$277,356
2019$3,729.4$271,919
2018$3,582.5$266,588
2017$3,532.76$261,362
2016$3,532.76$256,238
2015$3,448.02$252,391
2014$3,302.96$247,449
2013$0$246,333
2012$0$210,000
2011$0$236,000
2010$0$235,000
2009$0$191,000
2008$0$303,000
2007$0$443,700
2006$0$209,498
2005$0$205,391
2003$0$197,676
2002$0$193,800
2001$2,921.16$190,000
2000$3,366.96$208,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,155
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: $649,000Rent Basis: Observed Comp Model ($3,347/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.46%

NOI: $22,450/yr

Cash-on-Cash Yield
-12.0%

On $149,270 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.0%

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)-$381/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$335/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,476/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,347/mo
Less: Operating Expenses-$1,476/mo
Net Operating Income (NOI)+$1,871/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-1,497/mo
$-17,960/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.