OFF_MARKETRisky Deal6 days on market

46102 Pinon Pine Way

46102 Pinon Pine Way, Temecula, CA 92592, Temecula, CA 92592
$795,000
Zestimate®:$807,600$12,600 Under Market

Listing Price

Property image 1
46102 Pinon Pine Way, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
6
Tax Assessed
$366k
Zestimate®
$808k
2% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,501/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.

7

Temecula Luiseno Elementary School

K-5
0.5 mi away
6

Erle Stanley Gardner Middle School

6-8
0.9 mi away
9

Great Oak High School

9-12
0.7 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
3.47%
Total ROI
7.0%
Cash Flow
$-1,719/mo
DSCR
0.57
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
2026-05-29Sold$805,000$320
2026-05-11Contingent$795,000$316
2026-04-17Listed for sale$795,000$316
2010-03-24Listing removed$277,650$110
2009-11-29Listed for sale$277,650$110
2009-09-11Sold$275,000$109
2009-06-19Sold$235,335$93
2006-09-08Sold$489,000$194

Tax History

YearProperty TaxTax Assessment
2026$0$365,507
2025$6,413.4$358,341
2024$6,350.86$351,316
2023$6,315.86$344,429
2022$6,258.68$337,676
2021$6,234.96$331,056
2020$6,256.14$327,662
2019$6,201.78$321,238
2018$6,125.52$314,940
2017$6,049.4$308,766
2016$6,049.4$302,713
2015$5,906.06$298,169
2014$5,789.38$292,331
2013$0$291,011
2012$0$270,000
2011$0$279,712
2010$0$277,623
2009$0$317,000
2008$0$394,000
2007$0$489,000
2006$0$74,323
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,517
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: $795,000Rent Basis: Observed Comp Model ($3,501/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $398/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $24,832/yr

Cash-on-Cash Yield
-13.5%

On $182,850 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.7%

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)-$228/mo
Homeowner / Hazard Insurance-$398/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$350/mo
Property Management (8% of rent)-$280/mo
Total Pure Operating Expenses-$1,432/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,501/mo
Less: Operating Expenses-$1,432/mo
Net Operating Income (NOI)+$2,069/mo
Less: Debt Service (30yr @ 6.75%)-$4,125/mo
Net Cash Flow
$-2,056/mo
$-24,669/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.