OFF_MARKETRisky Deal12 days on market

5302 Trail Canyon Dr

5302 Trail Canyon Dr, Jurupa Valley, CA 91752, Jurupa Valley, CA 91752
$998,888
Zestimate®:$1,034,000$35,112 Under Market

Listing Price

Property image 1
5302 Trail Canyon Dr, Jurupa Valley, CA 91752
Loc: Jurupa Valley, CA
Days Listed
12
Tax Assessed
$407k
Zestimate®
$1034k
3% Under Valued
Lot Size
0.46 acres
Rent Estimate
$3,732/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
0.3 mi away
2

Mira Loma Middle School

7-8
1.6 mi away
5

Jurupa Valley High School

9-12
2.8 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
3.37%
Total ROI
6.5%
Cash Flow
$-2,248/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
2026-07-08Sold$1,031,888$430
2026-07-02Pending sale$998,888$416
2026-06-29Listed for sale$998,888$416
2026-05-18Pending sale$998,888$416
2026-05-01Listed for sale$998,888$416
2018-04-17Sold$541,000$225
2016-05-10Sold$462,000$193

Tax History

YearProperty TaxTax Assessment
2026$0$406,841
2025$4,550.8$398,865
2024$4,324.18$391,045
2023$4,305.16$383,379
2022$4,250.26$375,863
2021$4,221.32$368,494
2020$4,183.32$364,716
2019$6,277.36$551,820
2018$5,331.18$480,664
2017$5,274.94$471,240
2016$5,274.94$193,525
2015$2,156.74$190,620
2014$2,011.68$186,887
2013$0$186,044
2012$0$182,397
2011$0$178,821
2010$0$177,488
2009$0$177,912
2008$0$174,424
2007$0$171,005
2006$0$167,653
2005$0$164,366
2003$0$158,192
2002$0$155,091
2001$1,558.26$152,051
2000$1,530.36$149,070
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,400
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: $998,888Rent Basis: Observed Comp Model ($3,732/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $499/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.55%

NOI: $25,444/yr

Cash-on-Cash Yield
-16.0%

On $229,744 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.2%

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)-$254/mo
Homeowner / Hazard Insurance-$499/mo
Vacancy Reserve (5% of rent)-$187/mo
Repairs & Maintenance (10% of rent)-$373/mo
Property Management (8% of rent)-$299/mo
Total Pure Operating Expenses-$1,612/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,732/mo
Less: Operating Expenses-$1,612/mo
Net Operating Income (NOI)+$2,120/mo
Less: Debt Service (30yr @ 6.75%)-$5,183/mo
Net Cash Flow
$-3,063/mo
$-36,752/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jurupa Valley.