OFF_MARKETRisky Deal15 days on market
33384 Adelfa St
33384 Adelfa St, Lake Elsinore, CA 92530, Lake Elsinore, CA 92530
33384 Adelfa St, Lake Elsinore, CA 92530
Loc: Lake Elsinore, CA
Days Listed
15
Tax Assessed
$312k
Zestimate®
$423k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$2,335/mo
Est. Cash Flow base
Type
multi 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.
2
Lakeland Village School
K-8
1.8 mi away
4
Lakeside High School
9-12
2.9 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
4.07%
Total ROI
10.0%
Cash Flow
$-730/mo
DSCR
0.67
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-07 | Pending sale | $420,000 | $365 |
| 2026-09-01 | Price change | $420,000 | $365 |
| 2026-08-20 | Listed for sale | $438,000 | $380 |
| 2026-06-16 | Pending sale | $438,000 | $380 |
| 2026-05-05 | Listed for sale | $438,000 | $380 |
| 2026-04-20 | Listing removed | $438,000 | $380 |
| 2026-03-28 | Price change | $438,000 | $380 |
| 2026-03-13 | Pending sale | $428,000 | $372 |
| 2026-03-10 | Listed for sale | $428,000 | $372 |
| 2026-02-07 | Pending sale | $428,000 | $372 |
| 2026-02-01 | Listed for sale | $428,000 | $372 |
| 2023-08-25 | Sold | $300,000 | $260 |
| 2019-05-29 | Listing removed | $1,250 | $1 |
| 2019-05-16 | Listed for rent | $1,250 | $1 |
| 2014-08-18 | Listing removed | $950 | $1 |
| 2014-07-24 | Listed for rent | $950 | $1 |
| 2014-06-14 | Listing removed | $950 | $1 |
| 2014-06-04 | Price change | $950 | $1 |
| 2014-05-22 | Price change | $995 | $1 |
| 2013-11-15 | Listed for rent | $950 | $1 |
| 2012-03-01 | Listing removed | $700 | $1 |
| 2012-01-31 | Price change | $700 | $1 |
| 2011-12-12 | Sold | $25,454 | $22 |
| 2011-10-22 | Listed for rent | $800 | $1 |
| 2000-08-21 | Sold | $65,000 | $56 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $312,118 |
| 2025 | $3,265.98 | $305,999 |
| 2024 | $1,392.76 | $132,188 |
| 2023 | $1,375.22 | $129,597 |
| 2022 | $1,348.9 | $127,056 |
| 2021 | $1,323.1 | $124,566 |
| 2020 | $1,309.9 | $123,290 |
| 2019 | $1,284.88 | $120,874 |
| 2018 | $1,260.32 | $118,505 |
| 2017 | $1,236.26 | $116,182 |
| 2016 | $1,236.26 | $113,905 |
| 2015 | $1,179.76 | $112,197 |
| 2014 | $1,145.26 | $110,000 |
| 2013 | $0 | $90,251 |
| 2012 | $0 | $88,483 |
| 2011 | $0 | $76,439 |
| 2010 | $0 | $75,870 |
| 2009 | $0 | $76,051 |
| 2008 | $0 | $74,561 |
| 2007 | $0 | $73,100 |
| 2006 | $0 | $71,667 |
| 2005 | $0 | $70,263 |
| 2003 | $0 | $67,626 |
| 2002 | $0 | $66,300 |
| 2001 | $810.36 | $65,000 |
| 2000 | $281 | $21,896 |
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: $438,000Rent Basis: Observed Comp Model ($2,335/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $219/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.79%
NOI: $16,607/yr
Cash-on-Cash Yield
-10.6%
On $100,740 invested
DSCR Ratio
0.61x
Negative debt coverage
5-Yr Leveraged ROI
+41.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$195/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$234/mo
Property Management (8% of rent)-$187/mo
Total Pure Operating Expenses-$951/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,335/mo
Less: Operating Expenses-$951/mo
Net Operating Income (NOI)+$1,384/mo
Less: Debt Service (30yr @ 6.75%)-$2,273/mo
Net Cash Flow
$-889/mo
$-10,666/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Lake Elsinore.