OFF_MARKETNeutral Deal6 days on market
35096 Lantern Light Dr
35096 Lantern Light Dr, Winchester, CA 92596, Winchester, CA 92596
35096 Lantern Light Dr, Winchester, CA 92596
Loc: Winchester, CA
Days Listed
6
Tax Assessed
$563k
Zestimate®
$773k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$4,845/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
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
5.73%
Total ROI
18.3%
Cash Flow
$-221/mo
DSCR
0.94
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $775,000Rent Basis: Observed Comp Model ($4,845/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $388/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.63%
NOI: $35,890/yr
Cash-on-Cash Yield
-6.9%
On $178,250 invested
DSCR Ratio
0.74x
Negative debt coverage
5-Yr Leveraged ROI
+59.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$352/mo
Homeowner / Hazard Insurance-$388/mo
Vacancy Reserve (5% of rent)-$242/mo
Repairs & Maintenance (10% of rent)-$485/mo
Property Management (8% of rent)-$388/mo
Total Pure Operating Expenses-$1,854/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,845/mo
Less: Operating Expenses-$1,854/mo
Net Operating Income (NOI)+$2,991/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-1,030/mo
$-12,365/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Winchester.