Back to Dashboard
OFF_MARKETRisky Deal4 days on market

5821 Crown Dr

5821 Crown Dr, Jurupa Valley, CA 91752, Jurupa Valley, CA 91752
$807,777
Zestimate®:$812,300$4,523 Under Market

Listing Price

Log in to unlock AI Insights
Property image 1
5821 Crown Dr, Jurupa Valley, CA 91752
Loc: Jurupa Valley, CA
Days Listed
4
Tax Assessed
$626k
Zestimate®
$812k
1% Under Valued
Lot Size
0.50 acres
Rent Estimate
$3,477/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

Sky Country Elementary School

K-6
0.5 mi away
2

Mira Loma Middle School

7-8
2.1 mi away
5

Jurupa Valley High School

9-12
3.5 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
3.32%
Total ROI
6.3%
Cash Flow
$-1,848/mo
DSCR
0.55
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
2019-04-29Sold$485,000$277

Tax History

YearProperty TaxTax Assessment
2026$0$626,464
2025$6,976.14$614,181
2024$6,627.8$602,139
2023$6,599.08$590,333
2022$6,516.12$578,759
2021$5,716.1$499,825
2020$5,664.92$494,700
2019$0$215,801
2018$5,098.96$211,571
2017$5,053.24$207,423
2016$5,053.24$203,356
2015$4,998.1$200,304
2014$4,845.5$196,381
2013$0$195,495
2012$0$191,662
2011$0$187,905
2010$0$186,502
2009$0$186,947
2008$0$183,282
2007$0$179,689
2006$0$176,166
2005$0$172,712
2003$0$166,225
2002$0$162,967
2001$1,733.42$159,773
2000$1,698.8$156,641
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,749
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: $807,777Rent Basis: Observed Comp Model ($3,477/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $404/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.80%

NOI: $22,581/yr

Cash-on-Cash Yield
-14.9%

On $185,789 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.6%

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)-$392/mo
Homeowner / Hazard Insurance-$404/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,595/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,477/mo
Less: Operating Expenses-$1,595/mo
Net Operating Income (NOI)+$1,882/mo
Less: Debt Service (30yr @ 6.75%)-$4,191/mo
Net Cash Flow
$-2,310/mo
$-27,716/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Jurupa Valley.

5821 Crown Dr | Jurupa Valley, CA | Haven AI Analysis | Haven by ScoutHavens