OFF_MARKETNeutral Deal9 days on market

29757 Northshore St

29757 Northshore St, Menifee, CA 92584, Menifee, CA 92584
$599,999
Zestimate®:$631,600$31,601 Under Market

Listing Price

Property image 1
29757 Northshore St, Menifee, CA 92584
Loc: Menifee, CA
Days Listed
9
Tax Assessed
$200k
Zestimate®
$632k
5% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,565/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

Southshore Elementary School

K-5
1.1 mi away
5

Bell Mountain Middle School

6-8
1.5 mi away
8

Santa Rosa Academy

K-12
2.3 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
5.49%
Total ROI
17.1%
Cash Flow
$-289/mo
DSCR
0.90
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
2026-06-30Listing removed$599,999$216
2026-05-14Pending sale$599,999$216
2026-04-20Listed for sale$599,999$216
2013-07-30Listing removed$175,000$63
2013-07-03Listed for sale$175,000$63
2012-07-01Sold$175,000$63
2012-02-29Sold$156,000$56
2011-11-02Price change$165,000$59
2011-10-16Listed for sale$175,000$63
2011-09-26Listing removed$1,900$1
2011-09-18Listed for rent$1,900$1
2010-12-30Listing removed$180,000$65
2010-05-29Listed for sale$180,000$65
2005-05-20Sold$476,500$172

Tax History

YearProperty TaxTax Assessment
2026$0$199,848
2025$5,718.4$195,930
2024$5,631.84$192,089
2023$5,697.26$188,324
2022$5,635.06$184,632
2021$5,496.64$181,013
2020$4,768.98$179,158
2019$5,305.12$175,646
2018$5,181.24$172,203
2017$5,125.08$168,828
2016$5,125.08$165,518
2015$5,007.66$163,033
2014$4,868.44$159,841
2013$0$159,120
2012$0$233,000
2011$0$224,000
2010$0$203,000
2009$0$237,000
2008$0$379,000
2007$0$495,750
2006$0$486,030
2005$0$130,958
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,778
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: $599,999Rent Basis: Observed Comp Model ($3,565/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.64%

NOI: $27,842/yr

Cash-on-Cash Yield
-6.9%

On $138,000 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+59.7%

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)-$125/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$178/mo
Repairs & Maintenance (10% of rent)-$357/mo
Property Management (8% of rent)-$285/mo
Total Pure Operating Expenses-$1,245/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,565/mo
Less: Operating Expenses-$1,245/mo
Net Operating Income (NOI)+$2,320/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-793/mo
$-9,517/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Menifee.