OFF_MARKETRisky Deal7 days on market

278 Verdugo Way

278 Verdugo Way, Upland, CA 91786, Upland, CA 91786
$835,000
Zestimate®:$856,200$21,200 Under Market

Listing Price

Property image 1
278 Verdugo Way, Upland, CA 91786
Loc: Upland, CA
Days Listed
7
Tax Assessed
$233k
Zestimate®
$856k
2% Under Valued
Lot Size
8,100 sqft
Rent Estimate
$3,807/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.

4

Citrus Elementary School

K-6
0.4 mi away
2

Upland Junior High School

7-8
1.1 mi away
7

Upland High School

9-12
1 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
4.82%
Total ROI
13.8%
Cash Flow
$-869/mo
DSCR
0.79
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
2026-05-22Sold$861,000$450
1998-03-18Sold$140,000$73

Tax History

YearProperty TaxTax Assessment
2026$0$232,771
2025$2,579.9$228,207
2024$2,497.12$223,733
2023$2,456.69$219,346
2022$2,401.69$215,045
2021$2,394.57$210,829
2020$3,780.99$208,667
2019$3,772.25$204,575
2018$3,716.58$200,564
2017$3,610.13$196,631
2016$3,610.13$192,775
2015$3,394.1$189,879
2014$1,965.07$186,159
2013$0$185,318
2012$0$181,685
2011$0$178,123
2010$0$176,791
2009$0$177,211
2008$0$167,092
2007$0$188,721
2006$0$160,605
2005$0$157,456
2004$0$154,369
2003$0$151,540
2002$0$148,569
2001$0$145,656
2000$0$142,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,914
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: $835,000Rent Basis: Observed Comp Model ($3,807/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $418/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.40%

NOI: $28,415/yr

Cash-on-Cash Yield
-12.3%

On $192,050 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+32.8%

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)-$145/mo
Homeowner / Hazard Insurance-$418/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$381/mo
Property Management (8% of rent)-$305/mo
Total Pure Operating Expenses-$1,439/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,807/mo
Less: Operating Expenses-$1,439/mo
Net Operating Income (NOI)+$2,368/mo
Less: Debt Service (30yr @ 6.75%)-$4,333/mo
Net Cash Flow
$-1,965/mo
$-23,577/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Upland.