OFF_MARKETRisky Deal5 days on market

29420 Ynez Rd

29420 Ynez Rd, Temecula, CA 92592, Temecula, CA 92592
$1,599,000
Zestimate®:$1,554,300

Listing Price

Property image 1
29420 Ynez Rd, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$912k
Zestimate®
$1554k
Market Rate
Lot Size
2.25 acres
Rent Estimate
$4,757/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

Vail Elementary School

K-5
1.5 mi away
5

Margarita Middle School

6-8
2.4 mi away
9

Temecula Valley High School

9-12
1.6 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
3.22%
Total ROI
5.8%
Cash Flow
$-3,793/mo
DSCR
0.53
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
2026-05-21Price change$1,599,000$505
2026-04-24Listed for sale$1,649,000$521
2018-11-15Sold$801,500$253
2018-08-23Pending sale$829,000$262
2018-08-10Listed for sale$829,000$262
2016-11-29Sold$650,000$205
2016-11-23Pending sale$679,000$215
2016-10-26Price change$679,000$215
2016-08-30Listed for sale$699,000$221
2009-08-06Sold$435,000$137
2009-04-23Sold$400,000$126
2008-11-27Price change$599,000$189
2008-10-16Price change$549,000$173
2008-08-13Price change$599,000$189
2008-03-26Price change$899,900$284
2008-02-29Listed for sale$939,000$297
2003-08-08Sold$699,000$221

Tax History

YearProperty TaxTax Assessment
2026$0$911,738
2025$10,233.76$893,861
2024$10,075.9$876,335
2023$9,983.84$859,153
2022$9,770.04$842,308
2021$9,570.8$825,793
2020$9,467.64$817,326
2019$0$801,300
2018$7,758.66$663,000
2017$7,617.42$650,000
2016$7,617.42$474,322
2015$4,012.04$337,000
2014$3,958.92$337,000
2013$0$330,000
2012$0$277,000
2011$0$262,000
2010$0$344,000
2009$0$771,749
2008$0$756,618
2007$0$741,783
2006$0$727,239
2005$0$712,980
2003$0$308,895
2002$0$302,839
2001$4,093.06$296,902
2000$4,094.92$291,082
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,165
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: $1,599,000Rent Basis: Observed Comp Model ($4,757/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.72%

NOI: $27,517/yr

Cash-on-Cash Yield
-19.6%

On $367,770 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.8%

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)-$570/mo
Homeowner / Hazard Insurance-$800/mo
Vacancy Reserve (5% of rent)-$238/mo
Repairs & Maintenance (10% of rent)-$476/mo
Property Management (8% of rent)-$381/mo
Total Pure Operating Expenses-$2,464/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,757/mo
Less: Operating Expenses-$2,464/mo
Net Operating Income (NOI)+$2,293/mo
Less: Debt Service (30yr @ 6.75%)-$8,297/mo
Net Cash Flow
$-6,004/mo
$-72,046/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

29420 Ynez Rd | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens