OFF_MARKETRisky Deal4 days on market

5715 Favela Dr

5715 Favela Dr, Riverside, CA 92509, Riverside, CA 92509
$725,000
Zestimate®:$703,900

Listing Price

Property image 1
5715 Favela Dr, Riverside, CA 92509
Loc: Riverside, CA
Days Listed
4
Tax Assessed
$714k
Zestimate®
$704k
Market Rate
Lot Size
0.33 acres
Rent Estimate
$3,393/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.

3

Pacific Avenue Elementary School

K-6
1.8 mi away
3

Jurupa Middle School

7-8
1.8 mi away
5

Patriot High School

9-12
1.9 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
4.62%
Total ROI
12.8%
Cash Flow
$-876/mo
DSCR
0.76
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
2026-06-30Sold$702,000$362
2026-05-03Pending sale$725,000$374
2026-04-20Listed for sale$725,000$374
2023-08-15Listing removed$0
2023-08-02Listed for rent$2,850$1
2023-06-13Listing removed$0
2023-06-05Listed for rent$2,850$1
2016-11-07Listing removed$1,800$1
2015-10-22Listing removed$1,795$1
2015-10-05Price change$1,795$1
2015-09-16Price change$1,895$1
2015-08-12Listed for rent$1,995$1

Tax History

YearProperty TaxTax Assessment
2026$0$713,999
2025$2,696$234,751
2024$2,767.54$230,149
2023$2,551.32$225,637
2022$2,853.42$221,214
2021$2,500.92$216,878
2020$2,478.5$214,655
2019$2,430.24$210,447
2018$2,353.08$206,322
2017$2,329.04$202,277
2016$2,329.04$198,312
2015$2,266.76$195,335
2014$2,114.4$191,510
2013$0$190,646
2012$0$186,908
2011$0$183,244
2010$0$171,876
2009$0$172,286
2008$0$168,908
2007$0$165,597
2006$0$162,351
2005$0$159,169
2003$0$153,191
2002$0$150,188
2001$1,478.4$147,244
2000$1,446.94$144,358
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,941
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: $725,000Rent Basis: Observed Comp Model ($3,393/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $363/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $21,640/yr

Cash-on-Cash Yield
-14.1%

On $166,750 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.7%

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)-$446/mo
Homeowner / Hazard Insurance-$363/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$339/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$1,590/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,393/mo
Less: Operating Expenses-$1,590/mo
Net Operating Income (NOI)+$1,803/mo
Less: Debt Service (30yr @ 6.75%)-$3,762/mo
Net Cash Flow
$-1,959/mo
$-23,502/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.