OFF_MARKETNeutral Deal8 days on market

11516 Wordsworth Rd

11516 Wordsworth Rd, Moreno Valley, CA 92557, Moreno Valley, CA 92557
$650,000
Zestimate®:$681,800$31,800 Under Market

Listing Price

Property image 1
11516 Wordsworth Rd, Moreno Valley, CA 92557
Loc: Moreno Valley, CA
Days Listed
8
Tax Assessed
$383k
Zestimate®
$682k
5% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$3,405/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.

3

Seneca Elementary School

K-6
0.1 mi away
4

Vista Heights Middle School

6-8
2.3 mi away
4

Canyon Springs High School

9-12
2.2 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
5.14%
Total ROI
15.3%
Cash Flow
$-505/mo
DSCR
0.85
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
2026-06-24Sold$680,000$331
2026-06-09Pending sale$650,000$317
2026-04-29Contingent$650,000$317
2026-04-21Listed for sale$650,000$317

Tax History

YearProperty TaxTax Assessment
2026$0$383,112
2025$4,338.78$375,601
2024$4,200$368,237
2023$4,115.46$361,017
2022$4,036.44$353,939
2021$3,958.98$347,000
2020$3,915.8$343,443
2019$3,849.68$336,710
2018$3,772.16$330,108
2017$3,687.44$323,637
2016$3,687.44$317,293
2015$3,594.32$312,528
2014$3,343.38$306,408
2013$0$305,026
2012$0$299,046
2011$0$293,183
2010$0$290,994
2009$0$291,687
2008$0$285,968
2007$0$280,362
2006$0$274,866
2005$0$269,478
2003$0$230,000
2002$0$188,000
2001$1,710.86$157,000
2000$1,612.04$147,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,052
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: $650,000Rent Basis: Observed Comp Model ($3,405/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.80%

NOI: $24,689/yr

Cash-on-Cash Yield
-10.6%

On $149,500 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.4%

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)-$239/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$341/mo
Property Management (8% of rent)-$272/mo
Total Pure Operating Expenses-$1,348/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,405/mo
Less: Operating Expenses-$1,348/mo
Net Operating Income (NOI)+$2,057/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-1,315/mo
$-15,784/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.