OFF_MARKETRisky Deal6 days on market

32000 Calle Espinosa

32000 Calle Espinosa, Temecula, CA 92592, Temecula, CA 92592
$675,000
Zestimate®:$677,300$2,300 Under Market

Listing Price

Property image 1
32000 Calle Espinosa, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
6
Tax Assessed
$296k
Zestimate®
$677k
0% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,320/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.

9

Paloma Elementary School

K-5
0.2 mi away
9

Temecula Middle School

6-8
0.3 mi away
9

Temecula Valley High School

9-12
0.9 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
4.33%
Total ROI
11.3%
Cash Flow
$-977/mo
DSCR
0.71
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
2026-06-03Sold$675,000$448
2026-05-04Pending sale$675,000$448
2026-04-23Listed for sale$675,000$448
2008-05-15Sold$270,900$180
1999-11-09Sold$156,500$104
1994-03-02Sold$125,500$83

Tax History

YearProperty TaxTax Assessment
2026$0$295,520
2025$3,772.6$289,726
2024$3,713.94$284,046
2023$3,679.22$278,477
2022$3,589.4$273,018
2021$3,508.92$267,665
2020$3,468.14$264,922
2019$3,413.78$259,729
2018$3,342.14$254,637
2017$3,278.84$249,645
2016$3,278.84$244,751
2015$3,156.56$241,077
2014$3,059.72$236,357
2013$0$235,290
2012$0$229,000
2011$0$224,000
2010$0$212,000
2009$0$211,000
2008$0$199,988
2007$0$196,068
2006$0$192,225
2005$0$188,456
2003$0$181,378
2002$0$162,822
2001$2,342.48$159,630
2000$2,349.98$156,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,508
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: $675,000Rent Basis: Observed Comp Model ($3,320/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $338/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.62%

NOI: $24,404/yr

Cash-on-Cash Yield
-11.4%

On $155,250 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.4%

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)-$185/mo
Homeowner / Hazard Insurance-$338/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$332/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,286/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,320/mo
Less: Operating Expenses-$1,286/mo
Net Operating Income (NOI)+$2,034/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,469/mo
$-17,625/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

32000 Calle Espinosa | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens