OFF_MARKETNeutral Deal0 days on market

5654 Raye St

5654 Raye St, Riverside, CA 92509, Riverside, CA 92509
$550,000
Zestimate®:$560,600$10,600 Under Market

Listing Price

Property image 1
5654 Raye St, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
0
Tax Assessed
$59k
Zestimate®
$561k
2% Under Valued
Lot Size
7,841 sqft
Rent Estimate
$3,103/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.

2

Ina Arbuckle Elementary School

K-6
0.3 mi away
2

Mission Middle School

7-8
0.7 mi away
3

Rubidoux High School

9-12
1.3 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
5.63%
Total ROI
17.8%
Cash Flow
$-200/mo
DSCR
0.93
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
2026-07-27Sold$560,000$481
2026-06-22Contingent$550,000$473
2026-06-10Listed for sale$550,000$473

Tax History

YearProperty TaxTax Assessment
2026$0$59,403
2025$760.7$58,239
2024$727.8$57,098
2023$711.12$55,979
2022$697.84$54,883
2021$697.86$53,808
2020$690.1$53,257
2019$675.8$52,214
2018$3,118.12$51,191
2017$569.96$50,188
2016$569.96$49,205
2015$551.54$48,468
2014$516.76$47,521
2013$0$47,308
2012$0$46,381
2011$0$45,473
2010$0$45,136
2009$0$45,245
2008$0$44,358
2007$0$43,489
2006$0$42,637
2005$0$41,802
2003$0$40,234
2002$0$39,446
2001$350.6$38,674
2000$343.4$37,917
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,164
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: $550,000Rent Basis: Observed Comp Model ($3,103/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $275/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.53%

NOI: $24,926/yr

Cash-on-Cash Yield
-7.4%

On $126,500 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.4%

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)-$37/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$310/mo
Property Management (8% of rent)-$248/mo
Total Pure Operating Expenses-$1,026/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,103/mo
Less: Operating Expenses-$1,026/mo
Net Operating Income (NOI)+$2,077/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-777/mo
$-9,320/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.