OFF_MARKETGood Deal235 days on market

0 Felspar St

0 Felspar St, Jurupa Valley, CA 92509, Jurupa Valley, CA 92509

$585,000

Listing Price

0 Felspar St, Jurupa Valley, CA 92509

Loc: Jurupa Valley, CA

Days Listed

235

Lot Size

1.47 acres

Type

lot

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.

Van Buren Elementary School

K-6

0.6 mi away

Mira Loma Middle School

7-8

1 mi away

Jurupa Valley High School

9-12

3.3 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

7.23%

Total ROI

25.8%

Cash Flow

$569/mo

DSCR

1.19

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

Date	Event	Price	Price/sqft
2025-04-30	Sold	$460,000	–
2025-03-13	Listed for sale	$515,000	–
2016-03-10	Sold	$1,384,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

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: $585,000Rent Basis: Modeled Estimate ($4,680/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $293/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

6.04%

NOI: $35,340/yr

Cash-on-Cash Yield

-0.8%

On $134,550 invested

DSCR Ratio

0.97x

Negative debt coverage

5-Yr Leveraged ROI

+90.2%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$366/mo

Homeowner / Hazard Insurance-$293/mo

Vacancy Reserve (5% of rent)-$234/mo

Repairs & Maintenance (10% of rent)-$468/mo

Property Management (8% of rent)-$374/mo

Total Pure Operating Expenses-$1,735/mo

Net Investor Cash Flow

Gross Scheduled Rent+$4,680/mo

Less: Operating Expenses-$1,735/mo

Net Operating Income (NOI)+$2,945/mo

Less: Debt Service (30yr @ 6.75%)-$3,035/mo

Net Cash Flow

$-90/mo

$-1,086/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jurupa Valley.