OFF_MARKETNeutral Deal7 days on market

25485 Fay Ave

25485 Fay Ave, Moreno Valley, CA 92551, Moreno Valley, CA 92551
$490,000
Zestimate®:$531,700$41,700 Under Market

Listing Price

Property image 1
25485 Fay Ave, Moreno Valley, CA 92551
Loc: Moreno Valley, CA
Days Listed
7
Tax Assessed
$327k
Zestimate®
$532k
8% Under Valued
Lot Size
6,970 sqft
Rent Estimate
$2,810/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

Armada Elementary School

K-5
0.4 mi away
4

Landmark Middle School

6-8
2.1 mi away
3

Vista Del Lago High School

9-12
0.6 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
5.10%
Total ROI
15.2%
Cash Flow
$-394/mo
DSCR
0.84
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
2026-06-05Sold$530,000$424
2026-05-12Pending sale$490,000$392
2018-08-24Sold$287,000$230
2018-07-27Pending sale$279,900$224
2018-07-17Listed for sale$279,900$224
2015-01-14Sold$200,000$160
2014-11-15Pending sale$200,000$160
2014-11-05Listed for sale$200,000$160
2004-07-21Sold$190,000$152

Tax History

YearProperty TaxTax Assessment
2026$0$326,551
2025$3,778.68$320,149
2024$3,659.46$313,873
2023$3,587.34$307,719
2022$3,520$301,686
2021$3,453.96$295,772
2020$3,417.1$292,740
2019$0$287,000
2018$2,511.56$211,251
2017$2,457.16$207,110
2016$2,457.16$203,050
2015$2,308.18$192,000
2014$2,053.24$179,000
2013$0$140,000
2012$0$140,000
2011$0$105,000
2010$0$81,000
2009$0$99,000
2008$0$201,629
2007$0$197,676
2006$0$193,800
2005$0$190,000
2003$0$35,589
2002$0$34,892
2001$499.16$34,209
2000$493.08$33,539
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,249
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: $490,000Rent Basis: Observed Comp Model ($2,810/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $245/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.20%

NOI: $20,575/yr

Cash-on-Cash Yield
-8.8%

On $112,700 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+50.1%

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)-$204/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$141/mo
Repairs & Maintenance (10% of rent)-$281/mo
Property Management (8% of rent)-$225/mo
Total Pure Operating Expenses-$1,095/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,810/mo
Less: Operating Expenses-$1,095/mo
Net Operating Income (NOI)+$1,715/mo
Less: Debt Service (30yr @ 6.75%)-$2,543/mo
Net Cash Flow
$-828/mo
$-9,935/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.