OFF_MARKETRisky Deal3 days on market

8631 Marylee Dr

8631 Marylee Dr, Garden Grove, CA 92841, Garden Grove, CA 92841
$1,025,000

Listing Price

Property image 1
8631 Marylee Dr, Garden Grove, CA 92841
Loc: Garden Grove, CA
Days Listed
3
Tax Assessed
$950k
Lot Size
8,276 sqft
Rent Estimate
$4,600/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.

8

Louis G. Zeyen Elementary School

K-6
0.3 mi away
6

Alamitos Intermediate School

7-8
0.5 mi away
7

Rancho Alamitos High School

9-12
0.7 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
3.66%
Total ROI
8.0%
Cash Flow
$-2,057/mo
DSCR
0.60
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
2026-08-22Pending sale$1,025,000$660
2026-08-17Price change$1,025,000$660
2026-07-30Price change$1,050,000$676
2026-07-24Listed for sale$1,075,000$692
2026-07-20Pending sale$1,075,000$692
2026-06-30Price change$1,075,000$692
2026-05-02Listed for sale$1,100,000$708
2025-12-09Sold$950,000$611
1996-09-20Sold$155,000$100

Tax History

YearProperty TaxTax Assessment
2026$0$950,000
2025$3,318$252,433
2024$3,236$247,484
2023$3,172.8$242,632
2022$3,121.54$237,875
2021$3,088.8$233,211
2020$3,053.5$230,820
2019$3,053.5$226,295
2018$2,981.84$221,858
2017$2,891.56$217,508
2016$2,891.56$213,244
2015$2,754.24$210,041
2014$2,706.6$205,927
2013$0$204,997
2012$0$200,978
2011$0$197,038
2010$0$195,566
2009$0$196,032
2008$0$192,189
2007$0$188,421
2006$0$184,727
2005$0$181,105
2004$0$177,554
2003$0$174,300
2002$0$170,883
2001$1,864.56$167,533
2000$2,040.3$164,249
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,554
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: $1,025,000Rent Basis: Observed Comp Model ($4,600/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $513/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.85%

NOI: $29,223/yr

Cash-on-Cash Yield
-14.7%

On $235,750 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.8%

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)-$594/mo
Homeowner / Hazard Insurance-$513/mo
Vacancy Reserve (5% of rent)-$230/mo
Repairs & Maintenance (10% of rent)-$460/mo
Property Management (8% of rent)-$368/mo
Total Pure Operating Expenses-$2,165/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,600/mo
Less: Operating Expenses-$2,165/mo
Net Operating Income (NOI)+$2,435/mo
Less: Debt Service (30yr @ 6.75%)-$5,319/mo
Net Cash Flow
$-2,883/mo
$-34,599/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Garden Grove.