OFF_MARKETNeutral Deal127 days on market

5940 Avenue Juan Bautista

5940 Avenue Juan Bautista, Riverside, CA 92509, Riverside, CA 92509
$838,000
Zestimate®:$829,200

Listing Price

Property image 1
5940 Avenue Juan Bautista, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
127
Tax Assessed
$276k
Zestimate®
$829k
Market Rate
Lot Size
0.47 acres
Rent Estimate
$4,072/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.

6

Peralta Elementary School

K-6
0.2 mi away
2

Mission Middle School

7-8
1.9 mi away
3

Rubidoux High School

9-12
1.4 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
5.23%
Total ROI
15.8%
Cash Flow
$-583/mo
DSCR
0.86
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
2012-09-28Sold$220,000$79
2012-07-21Listed for sale$220,000$79

Tax History

YearProperty TaxTax Assessment
2026$0$276,317
2025$3,087.54$270,900
2024$2,933.66$265,589
2023$2,920.78$260,382
2022$2,884.02$255,277
2021$2,863.18$250,272
2020$2,837.42$247,707
2019$2,781.82$242,851
2018$2,692.76$238,090
2017$2,665.12$233,422
2016$2,665.12$228,846
2015$2,593.5$225,411
2014$2,417.68$220,998
2013$0$220,000
2012$0$244,858
2011$0$240,058
2010$0$238,266
2009$0$238,834
2008$0$234,152
2007$0$229,562
2006$0$218,162
2005$0$213,885
2003$0$205,850
2002$0$200,000
2001$1,875.24$180,000
2000$1,854.04$180,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,475
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: $838,000Rent Basis: Observed Comp Model ($4,072/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $419/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.64%

NOI: $30,525/yr

Cash-on-Cash Yield
-11.2%

On $192,740 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.0%

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)-$173/mo
Homeowner / Hazard Insurance-$419/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$407/mo
Property Management (8% of rent)-$326/mo
Total Pure Operating Expenses-$1,528/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,072/mo
Less: Operating Expenses-$1,528/mo
Net Operating Income (NOI)+$2,544/mo
Less: Debt Service (30yr @ 6.75%)-$4,348/mo
Net Cash Flow
$-1,804/mo
$-21,654/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.