OFF_MARKETRisky Deal1001 days on market

7421 Live Oak Dr

7421 Live Oak Dr, Riverside, CA 92509, Riverside, CA 92509
$1,625,000
Zestimate®:$1,200,200

Listing Price

Property image 1
7421 Live Oak Dr, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
1001
Tax Assessed
$866k
Zestimate®
$1200k
Market Rate
Lot Size
2.82 acres
Rent Estimate
$5,264/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
1.4 mi away
3

Jurupa Middle School

7-8
1.9 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
2.86%
Total ROI
4.0%
Cash Flow
$-4,345/mo
DSCR
0.47
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
2026-08-19Sold$1,200,000$187
2026-08-05Pending sale$1,625,000$254
2026-06-17Listed for sale$1,625,000$254
2026-06-11Pending sale$1,625,000$254
2026-04-13Price change$1,625,000$254
2025-10-29Price change$1,999,999$312
2024-06-04Price change$2,200,000$343
2024-05-08Pending sale$2,500,000$390
2023-06-29Listed for sale$2,500,000$390

Tax History

YearProperty TaxTax Assessment
2026$0$866,493
2025$9,582.66$849,504
2024$9,101.68$832,848
2023$9,062.82$816,519
2022$8,950.62$800,509
2021$8,889.98$784,813
2020$8,810.6$776,766
2019$8,637.62$761,536
2018$8,359.84$746,605
2017$8,274.52$731,966
2016$8,274.52$717,614
2015$8,052.42$706,836
2014$7,502.42$692,992
2013$0$689,862
2012$0$676,336
2011$0$663,076
2010$0$658,123
2009$0$659,688
2008$0$646,754
2007$0$634,073
2006$0$621,641
2005$0$609,453
2003$0$586,555
2002$0$575,055
2001$5,780.58$563,780
2000$5,667.72$552,726
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
6,406
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: $1,625,000Rent Basis: Observed Comp Model ($5,264/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $813/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.99%

NOI: $32,385/yr

Cash-on-Cash Yield
-18.4%

On $373,750 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.2%

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)-$542/mo
Homeowner / Hazard Insurance-$813/mo
Vacancy Reserve (5% of rent)-$263/mo
Repairs & Maintenance (10% of rent)-$526/mo
Property Management (8% of rent)-$421/mo
Total Pure Operating Expenses-$2,565/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,264/mo
Less: Operating Expenses-$2,565/mo
Net Operating Income (NOI)+$2,699/mo
Less: Debt Service (30yr @ 6.75%)-$8,432/mo
Net Cash Flow
$-5,733/mo
$-68,797/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.