OFF_MARKETRisky Deal75 days on market

34057 Thistlewood Ave

34057 Thistlewood Ave, Murrieta, CA 92563, Murrieta, CA 92563
$849,500
Zestimate®:$865,800$16,300 Under Market

Listing Price

Property image 1
34057 Thistlewood Ave, Murrieta, CA 92563
Loc: Murrieta, CA
Days Listed
75
Tax Assessed
$769k
Zestimate®
$866k
2% Under Valued
Lot Size
6,534 sqft
Rent Estimate
$4,466/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.

8

Oak Meadows Elementary School

K-5
0.6 mi away
5

Bell Mountain Middle School

6-8
3.7 mi away
8

Santa Rosa Academy

K-12
4.1 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
3.93%
Total ROI
9.3%
Cash Flow
$-1,512/mo
DSCR
0.65
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
2026-06-05Sold$863,000$254
2026-06-03Pending sale$849,500$250
2026-05-06Contingent$849,500$250
2026-04-16Listed for sale$849,500$250
2021-05-17Sold$657,000$193
2020-06-26Sold$530,500$156

Tax History

YearProperty TaxTax Assessment
2026$0$768,782
2025$12,849.2$753,709
2024$12,699.68$738,932
2023$12,646.32$724,444
2022$11,939.58$670,140
2021$10,533.2$535,490
2020$6,635.62$216,733
2019$0$169,320
2018$1,602.2$102,616
2017$1,581.54$100,604
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,401
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: $849,500Rent Basis: Observed Comp Model ($4,466/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.58%

NOI: $30,400/yr

Cash-on-Cash Yield
-11.5%

On $195,385 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.6%

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)-$480/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$223/mo
Repairs & Maintenance (10% of rent)-$447/mo
Property Management (8% of rent)-$357/mo
Total Pure Operating Expenses-$1,933/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,466/mo
Less: Operating Expenses-$1,933/mo
Net Operating Income (NOI)+$2,533/mo
Less: Debt Service (30yr @ 6.75%)-$4,408/mo
Net Cash Flow
$-1,875/mo
$-22,494/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.

34057 Thistlewood Ave | Murrieta, CA | Haven AI Analysis | Haven by ScoutHavens