FOR_SALERisky Deal10 days on market

5334 Agate St

5334 Agate St, Jurupa Valley, CA 92509, Jurupa Valley, CA 92509
$2,750,000
Zestimate®:$2,864,800$114,800 Under Market

Listing Price

Property image 1
5334 Agate St, Jurupa Valley, CA 92509
Loc: Jurupa Valley, CA
Days Listed
10
Tax Assessed
$445k
Zestimate®
$2865k
4% Under Valued
Lot Size
4.99 acres
Rent Estimate
$3,987/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

Stone Avenue Elementary School

K-6
0.2 mi away
3

Jurupa Middle School

7-8
0.9 mi away
5

Patriot High School

9-12
1.5 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
1.33%
Total ROI
-3.7%
Cash Flow
$-10,862/mo
DSCR
0.22
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
2026-04-15Listed for sale$2,999,999$827
1999-07-08Sold$125,000$34

Tax History

YearProperty TaxTax Assessment
2025$4,948.64$444,822
2024$4,699.64$436,101
2023$4,678.48$427,551
2022$4,619.2$419,168
2021$4,586.08$410,950
2020$4,544.76$406,737
2019$4,454.56$398,763
2018$4,310.44$390,946
2017$4,265.36$383,281
2016$4,265.36$375,767
2015$4,149.2$370,126
2014$3,865.46$362,877
2013$0$339,000
2012$0$354,157
2011$0$347,213
2010$0$344,620
2009$0$286,441
2008$0$280,825
2007$0$275,319
2006$0$269,922
2005$0$264,630
2003$0$254,689
2002$0$249,696
2001$2,535.16$244,800
2000$2,489.44$240,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
10
Sq Ft
3,626
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: $2,750,000Rent Basis: Observed Comp Model ($3,987/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.62%

NOI: $17,004/yr

Cash-on-Cash Yield
-24.4%

On $632,500 invested

DSCR Ratio
0.10x

Negative debt coverage

5-Yr Leveraged ROI
+-27.7%

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)-$278/mo
Homeowner / Hazard Insurance-$1,375/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$399/mo
Property Management (8% of rent)-$319/mo
Total Pure Operating Expenses-$2,570/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,987/mo
Less: Operating Expenses-$2,570/mo
Net Operating Income (NOI)+$1,417/mo
Less: Debt Service (30yr @ 6.75%)-$14,269/mo
Net Cash Flow
$-12,852/mo
$-154,226/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jurupa Valley.