OFF_MARKETRisky Deal1 days on market

7704 Jayhawk Dr

7704 Jayhawk Dr, Riverside, CA 92509, Riverside, CA 92509
$870,000
Zestimate®:$890,800$20,800 Under Market

Listing Price

Property image 1
7704 Jayhawk Dr, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
1
Tax Assessed
$461k
Zestimate®
$891k
2% Under Valued
Lot Size
0.25 acres
Rent Estimate
$4,157/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.

5

Camino Real Elementary School

K-6
0.6 mi away
3

Jurupa Middle School

7-8
1.4 mi away
5

Patriot High School

9-12
0.9 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
4.98%
Total ROI
14.5%
Cash Flow
$-791/mo
DSCR
0.82
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
2026-06-04Sold$888,000$331
2026-05-19Contingent$870,000$325
2026-05-18Listed for sale$870,000$325
2026-05-12Contingent$870,000$325
2026-04-23Listed for sale$870,000$325
2026-01-22Sold$630,000$235
2009-07-31Sold$175,000$65
2009-06-13Listed for sale$369,900$138
2008-09-12Sold$298,393$111
2005-08-05Sold$650,000$242
1994-06-30Sold$225,045$84

Tax History

YearProperty TaxTax Assessment
2026$0$460,804
2025$5,720.98$451,769
2024$5,430.18$442,912
2023$5,369$434,229
2022$4,766.08$425,715
2021$4,732.82$417,369
2020$4,690.3$413,090
2019$4,598$404,991
2018$4,449.92$397,051
2017$4,404.26$389,267
2016$4,404.26$381,635
2015$4,285.6$375,904
2014$3,992.8$368,544
2013$0$336,000
2012$0$334,000
2011$0$332,000
2010$0$350,000
2009$0$293,000
2008$0$487,000
2007$0$663,000
2006$0$650,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,681
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: $870,000Rent Basis: Observed Comp Model ($4,157/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $435/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.42%

NOI: $29,735/yr

Cash-on-Cash Yield
-12.2%

On $200,100 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.1%

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)-$288/mo
Homeowner / Hazard Insurance-$435/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$416/mo
Property Management (8% of rent)-$333/mo
Total Pure Operating Expenses-$1,679/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,157/mo
Less: Operating Expenses-$1,679/mo
Net Operating Income (NOI)+$2,478/mo
Less: Debt Service (30yr @ 6.75%)-$4,514/mo
Net Cash Flow
$-2,036/mo
$-24,436/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.