OFF_MARKETRisky Deal7 days on market

40230 Holden Cir

40230 Holden Cir, Temecula, CA 92591, Temecula, CA 92591
$699,999
Zestimate®:$717,400$17,401 Under Market

Listing Price

Property image 1
40230 Holden Cir, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
7
Tax Assessed
$551k
Zestimate®
$717k
2% Under Valued
Lot Size
7,405 sqft
Rent Estimate
$3,831/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.

6

Nicolas Valley Elementary School

K-5
0.6 mi away
8

James L. Day Middle School

6-8
1.3 mi away
9

Chaparral High School

9-12
1.3 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
4.83%
Total ROI
13.8%
Cash Flow
$-723/mo
DSCR
0.80
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$715,000$324
2026-05-19Pending sale$699,999$317
2026-05-17Listed for sale$699,999$317
2026-04-23Pending sale$699,999$317
2026-04-16Listed for sale$699,999$317
2004-04-02Sold$380,000$172
1998-10-09Sold$180,000$81
1997-12-16Sold$158,000$71
1993-12-23Sold$155,000$70

Tax History

YearProperty TaxTax Assessment
2026$0$551,059
2025$6,467.84$540,255
2024$6,367.88$529,662
2023$6,309.2$519,277
2022$6,167.8$509,096
2021$6,037.92$499,114
2020$5,566.7$458,474
2019$5,431.72$445,120
2018$5,226.76$428,000
2017$4,780.4$389,000
2016$4,780.4$384,000
2015$4,444.24$362,000
2014$3,982.9$326,000
2013$0$264,000
2012$0$257,000
2011$0$259,000
2010$0$254,000
2009$0$220,000
2008$0$356,000
2007$0$403,258
2006$0$395,352
2005$0$387,600
2003$0$194,836
2002$0$191,017
2001$3,417.84$187,272
2000$3,681.62$183,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,210
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: $699,999Rent Basis: Observed Comp Model ($3,831/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.87%

NOI: $27,065/yr

Cash-on-Cash Yield
-10.3%

On $161,000 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.9%

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)-$344/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$383/mo
Property Management (8% of rent)-$306/mo
Total Pure Operating Expenses-$1,576/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,831/mo
Less: Operating Expenses-$1,576/mo
Net Operating Income (NOI)+$2,255/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,377/mo
$-16,520/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

40230 Holden Cir | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens