OFF_MARKETExcellent Deal30 days on market

4041 Pedley Rd Space 103

4041 Pedley Rd Space 103, Riverside, CA 92509, Riverside, CA 92509
$164,000
Zestimate®:$166,400$2,400 Under Market

Listing Price

Property image 1
4041 Pedley Rd Space 103, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
30
Tax Assessed
$37k
Zestimate®
$166k
1% Under Valued
Rent Estimate
$2,168/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.

4

Granite Hill Elementary School

K-6
0.9 mi away
3

Jurupa Middle School

7-8
0.7 mi away
5

Patriot High School

9-12
1.5 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
13.28%
Total ROI
56.0%
Cash Flow
$985/mo
DSCR
2.19
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
2026-04-14Price change$164,000
2026-03-25Listed for sale$169,000

Tax History

YearProperty TaxTax Assessment
2025$407.86$36,821
2024$376.02$35,068
2023$361.5$33,083
2022$331.06$30,075
2021$351.44$31,508
2020$329.12$28,643
2019$310.52$27,809
2018$306.44$60,035
2017$309.36$27,809
2016$309.36$27,809
2015$311.7$27,809
2014$265.36$24,938
2013$0$24,938
2012$0$24,938
2011$0$25,594
2010$0$25,594
2009$0$35,062
2008$0$44,000
2007$0$44,000
2006$0$44,000
2005$0$44,000
2003$0$35,000
2002$0$28,000
2001$280$28,000
2000$230$23,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
0
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: $164,000Rent Basis: Observed Comp Model ($2,168/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.95%

NOI: $17,956/yr

Cash-on-Cash Yield
20.5%

On $37,720 invested

DSCR Ratio
1.76x

Prime loan qualification

5-Yr Leveraged ROI
+196.9%

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)-$23/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$217/mo
Property Management (8% of rent)-$173/mo
Total Pure Operating Expenses-$672/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,168/mo
Less: Operating Expenses-$672/mo
Net Operating Income (NOI)+$1,496/mo
Less: Debt Service (30yr @ 6.75%)-$851/mo
Net Cash Flow
$645/mo
$7,745/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.