OFF_MARKETRisky Deal1 days on market
10527 60th St
10527 60th St, Jurupa Valley, CA 91752, Jurupa Valley, CA 91752
10527 60th St, Jurupa Valley, CA 91752
Loc: Jurupa Valley, CA
Days Listed
1
Tax Assessed
$388k
Zestimate®
$1221k
Market Rate
Lot Size
1.47 acres
Rent Estimate
$2,742/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
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
1.90%
Total ROI
-0.8%
Cash Flow
$-4,336/mo
DSCR
0.31
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,249,000Rent Basis: Observed Comp Model ($2,742/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.20%
NOI: $14,927/yr
Cash-on-Cash Yield
-21.9%
On $287,270 invested
DSCR Ratio
0.19x
Negative debt coverage
5-Yr Leveraged ROI
+-15.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$242/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$137/mo
Repairs & Maintenance (10% of rent)-$274/mo
Property Management (8% of rent)-$219/mo
Total Pure Operating Expenses-$1,498/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,742/mo
Less: Operating Expenses-$1,498/mo
Net Operating Income (NOI)+$1,244/mo
Less: Debt Service (30yr @ 6.75%)-$6,481/mo
Net Cash Flow
$-5,237/mo
$-62,843/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Jurupa Valley.