OFF_MARKETExcellent Deal100 days on market

6130 Camino Real Space 312

6130 Camino Real Space 312, Jurupa Valley, CA 92509, Jurupa Valley, CA 92509
$245,995
Zestimate®:$213,900

Listing Price

Property image 1
6130 Camino Real Space 312, Jurupa Valley, CA 92509
Loc: Jurupa Valley, CA
Days Listed
100
Tax Assessed
$23k
Zestimate®
$214k
Market Rate
Rent Estimate
$2,413/mo
Est. Cash Flow base
Type
manufactured

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.

6

Indian Hills Elementary School

K-6
0.2 mi away
3

Jurupa Middle School

7-8
2.3 mi away
5

Patriot High School

9-12
2.2 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
10.00%
Total ROI
39.6%
Cash Flow
$805/mo
DSCR
1.65
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
2026-08-21Listing removed$234,995$199
2026-05-22Price change$234,995$199
2026-02-12Listed for sale$245,995$208
2014-01-23Listing removed$50,000$42
2013-07-24Listed for sale$50,000$42
2002-12-01Sold$10,000$8

Tax History

YearProperty TaxTax Assessment
2026$0$22,904
2025$348.72$22,455
2024$255.78$30,854
2023$241.56$29,107
2022$214.22$26,461
2021$231.12$27,721
2020$203.28$25,201
2019$0$24,467
2018$192.46$33,622
2017$194.3$24,467
2016$194.3$24,467
2015$195.78$24,467
2014$149.98$21,095
2013$0$21,095
2012$0$22,216
2011$0$20,149
2010$0$20,149
2009$0$29,713
2008$0$29,131
2007$0$28,560
2006$0$15,771
2005$0$15,462
2003$0$14,882
2002$0$14,591
2001$143.62$14,305
2000$140.86$14,025
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,180
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: $245,995Rent Basis: Observed Comp Model ($2,413/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.26%

NOI: $20,324/yr

Cash-on-Cash Yield
8.9%

On $56,579 invested

DSCR Ratio
1.33x

Prime loan qualification

5-Yr Leveraged ROI
+138.4%

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)-$14/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$241/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$719/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,413/mo
Less: Operating Expenses-$719/mo
Net Operating Income (NOI)+$1,694/mo
Less: Debt Service (30yr @ 6.75%)-$1,276/mo
Net Cash Flow
$417/mo
$5,007/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jurupa Valley.

6130 Camino Real Space 312 | Jurupa Valley, CA | Haven AI Analysis | Haven by ScoutHavens