OFF_MARKETRisky Deal9 days on market

7969 Shadow Trails Ln

7969 Shadow Trails Ln, Riverside, CA 92509, Riverside, CA 92509
$625,000
Zestimate®:$636,500$11,500 Under Market

Listing Price

Property image 1
7969 Shadow Trails Ln, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
9
Tax Assessed
$447k
Zestimate®
$637k
2% Under Valued
Lot Size
3,920 sqft
Rent Estimate
$3,105/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
1.5 mi away
3

Jurupa Middle School

7-8
1.7 mi away
5

Patriot High School

9-12
1.8 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
3.73%
Total ROI
8.3%
Cash Flow
$-1,220/mo
DSCR
0.61
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
2026-06-30Sold$635,000$415
2026-06-27Pending sale$625,000$408
2026-05-23Contingent$625,000$408
2026-04-15Listed for sale$625,000$408
2005-10-25Sold$366,000$239

Tax History

YearProperty TaxTax Assessment
2026$0$447,436
2025$5,113.78$438,664
2024$4,885.44$430,064
2023$4,835.92$421,632
2022$4,689.46$413,365
2021$4,645.4$405,261
2020$4,598.54$401,107
2019$4,511.96$393,244
2018$4,372.22$385,534
2017$4,404.08$384,000
2016$4,404.08$354,000
2015$3,484.4$294,000
2014$2,962.58$261,000
2013$0$236,000
2012$0$201,000
2011$0$197,000
2010$0$192,000
2009$0$326,000
2008$0$340,000
2007$0$373,320
2006$0$366,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,530
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: $625,000Rent Basis: Observed Comp Model ($3,105/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $313/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.45%

NOI: $21,578/yr

Cash-on-Cash Yield
-12.1%

On $143,750 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.9%

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)-$280/mo
Homeowner / Hazard Insurance-$313/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$311/mo
Property Management (8% of rent)-$248/mo
Total Pure Operating Expenses-$1,307/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,105/mo
Less: Operating Expenses-$1,307/mo
Net Operating Income (NOI)+$1,798/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-1,445/mo
$-17,337/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.