OFF_MARKETRisky Deal3 days on market

38951 Bel Air Dr

38951 Bel Air Dr, Cathedral City, CA 92234, Cathedral City, CA 92234
$615,000
Zestimate®:$590,800

Listing Price

Property image 1
38951 Bel Air Dr, Cathedral City, CA 92234
Loc: Cathedral City, CA
Days Listed
3
Tax Assessed
$617k
Zestimate®
$591k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,817/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

Rancho Mirage Elementary School

K-5
3.5 mi away
4

Nellie N. Coffman Middle School

6-8
2.5 mi away
4

Cathedral City High School

9-12
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
3.55%
Total ROI
7.4%
Cash Flow
$-1,292/mo
DSCR
0.58
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
2026-05-03Listed for sale$615,000$591
2022-08-19Listing removed$0
2022-08-01Price change$782,500$752
2022-06-25Price change$797,000$766
2022-06-13Price change$798,000$767
2022-05-23Price change$799,000$768
2022-05-13Listed for sale$814,999$784
2021-05-20Sold$495,000$476
2021-05-12Contingent$465,000$447
2021-05-07Listed for sale$465,000$447

Tax History

YearProperty TaxTax Assessment
2025$8,906.24$617,100
2024$8,116.54$525,297
2023$8,079.68$504,900
2022$8,237.46$504,900
2021$3,282.34$134,254
2020$3,175.86$132,878
2019$3,127.42$130,274
2018$3,072.76$127,721
2017$3,031.24$125,218
2016$3,031.24$122,764
2015$2,911.38$120,922
2014$2,893.48$118,555
2013$0$118,021
2012$0$115,708
2011$0$113,440
2010$0$112,594
2009$0$112,864
2008$0$110,652
2007$0$108,483
2006$0$106,357
2005$0$104,272
2003$0$100,356
2002$0$98,389
2001$1,137.2$96,461
2000$1,109.24$94,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,040
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: $615,000Rent Basis: Observed Comp Model ($2,817/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $308/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.88%

NOI: $17,705/yr

Cash-on-Cash Yield
-14.6%

On $141,450 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.4%

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)-$386/mo
Homeowner / Hazard Insurance-$308/mo
Vacancy Reserve (5% of rent)-$141/mo
Repairs & Maintenance (10% of rent)-$282/mo
Property Management (8% of rent)-$225/mo
Total Pure Operating Expenses-$1,342/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,817/mo
Less: Operating Expenses-$1,342/mo
Net Operating Income (NOI)+$1,475/mo
Less: Debt Service (30yr @ 6.75%)-$3,191/mo
Net Cash Flow
$-1,716/mo
$-20,588/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cathedral City.