OFF_MARKETGood Deal3 days on market

32664 Brunello Way

32664 Brunello Way, Temecula, CA 92591, Temecula, CA 92591
$699,000
Zestimate®:$701,100$2,100 Under Market

Listing Price

Property image 1
32664 Brunello Way, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
3
Tax Assessed
$699k
Zestimate®
$701k
0% Under Valued
Lot Size
2,505 sqft
Rent Estimate
$4,092/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

Rancho Elementary School

K-5
1.7 mi away
5

Margarita Middle School

6-8
2.8 mi away
9

Temecula Valley High School

9-12
3.3 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.27%
Total ROI
26.0%
Cash Flow
$699/mo
DSCR
1.20
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
2026-06-17Sold$699,000$351
2026-04-18Pending sale$699,000$351
2026-04-01Listed for sale$699,000$351
2025-09-30Sold$699,000$351
2025-09-03Pending sale$699,000$351
2025-08-23Listed for sale$699,000$351

Tax History

YearProperty TaxTax Assessment
2026$0$699,000
2025$9,884.2$641,341
2024$3,092.56$10,075
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,994
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: $699,000Rent Basis: Observed Comp Model ($4,092/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.06%

NOI: $28,368/yr

Cash-on-Cash Yield
-9.4%

On $160,770 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.1%

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)-$437/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$205/mo
Repairs & Maintenance (10% of rent)-$409/mo
Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$1,728/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,092/mo
Less: Operating Expenses-$1,728/mo
Net Operating Income (NOI)+$2,364/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,263/mo
$-15,156/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.