OFF_MARKETRisky Deal5 days on market
31476 Britton Cir
31476 Britton Cir, Temecula, CA 92591, Temecula, CA 92591
31476 Britton Cir, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$291k
Zestimate®
$786k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$3,878/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
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
4.71%
Total ROI
13.2%
Cash Flow
$-895/mo
DSCR
0.78
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $790,000Rent Basis: Observed Comp Model ($3,878/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $395/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.66%
NOI: $28,913/yr
Cash-on-Cash Yield
-11.2%
On $181,700 invested
DSCR Ratio
0.59x
Negative debt coverage
5-Yr Leveraged ROI
+38.4%
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)-$182/mo
Homeowner / Hazard Insurance-$395/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$388/mo
Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,469/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,878/mo
Less: Operating Expenses-$1,469/mo
Net Operating Income (NOI)+$2,409/mo
Less: Debt Service (30yr @ 6.75%)-$4,099/mo
Net Cash Flow
$-1,690/mo
$-20,277/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Temecula.