OFF_MARKETRisky Deal86 days on market

188 Fixie

188 Fixie, Irvine, CA 92618, Irvine, CA 92618
$1,390,000
Zestimate®:$1,355,900

Listing Price

Property image 1
188 Fixie, Irvine, CA 92618
Loc: Irvine, CA
Days Listed
86
Tax Assessed
$1355k
Zestimate®
$1356k
Market Rate
Lot Size
2.79 acres
Rent Estimate
$5,352/mo
Est. Cash Flow base
Type
condo

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.

10

Beacon Park K-8 School

K-8
0.2 mi away
10

Portola High

9-12
1.8 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
2.81%
Total ROI
3.7%
Cash Flow
$-3,776/mo
DSCR
0.46
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
2025-07-25Listing removed$5,300$3
2025-07-24Listed for rent$5,300$3
2025-06-29Listing removed$5,300$3
2025-06-22Listed for rent$5,300$3
2025-06-15Listing removed$5,300$3
2025-06-07Price change$5,300$3
2025-06-03Listed for rent$5,200$3
2025-05-05Sold$1,328,000$640
2025-04-11Pending sale$1,328,000$640
2025-03-21Price change$1,328,000$640
2023-03-18Listing removed$0
2023-02-24Listed for rent$4,500$2
2023-02-24Pending sale$1,168,000$563
2023-02-22Sold$1,168,000$563
2023-02-15Pending sale$1,168,000$563
2023-02-06Contingent$1,168,000$563
2023-01-27Listed for sale$1,168,000$563
2022-12-16Sold$920,000$443
2021-10-26Listing removed$0
2021-10-13Listed for rent$3,900$2
2017-09-18Sold$744,000$359

Tax History

YearProperty TaxTax Assessment
2026$0$1,354,560
2025$19,336$1,215,187
2024$18,956$1,191,360
2023$19,399.85$920,000
2022$14,567.34$797,703
2021$14,281.56$782,062
2020$14,149.66$774,043
2019$14,149.66$758,866
2018$13,966.62$743,987
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,075
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: $1,390,000Rent Basis: Observed Comp Model ($5,352/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $695/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.23%

NOI: $30,953/yr

Cash-on-Cash Yield
-17.4%

On $319,700 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.2%

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)-$847/mo
Homeowner / Hazard Insurance-$695/mo
Vacancy Reserve (5% of rent)-$268/mo
Repairs & Maintenance (10% of rent)-$535/mo
Property Management (8% of rent)-$428/mo
Total Pure Operating Expenses-$2,773/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,352/mo
Less: Operating Expenses-$2,773/mo
Net Operating Income (NOI)+$2,579/mo
Less: Debt Service (30yr @ 6.75%)-$7,212/mo
Net Cash Flow
$-4,633/mo
$-55,596/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.