OFF_MARKETRisky Deal6 days on market

36185 Capri Dr

36185 Capri Dr, Winchester, CA 92596, Winchester, CA 92596
$620,000
Zestimate®:$657,200$37,200 Under Market

Listing Price

Property image 1
36185 Capri Dr, Winchester, CA 92596
Loc: Winchester, CA
Days Listed
6
Tax Assessed
$621k
Zestimate®
$657k
6% Under Valued
Lot Size
7,405 sqft
Rent Estimate
$3,632/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.

9

French Valley Elementary School

K-5
0.8 mi away
8

Bella Vista Middle School

6-8
2.3 mi away
9

Chaparral High School

9-12
4.7 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
4.86%
Total ROI
14.0%
Cash Flow
$-625/mo
DSCR
0.80
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
2026-05-28Sold$655,000$209
2026-05-08Pending sale$620,000$197
2026-05-01Listed for sale$620,000$197
2005-06-01Sold$430,000$137

Tax History

YearProperty TaxTax Assessment
2026$0$621,266
2025$7,803.4$609,085
2024$7,774.64$597,143
2023$7,773.3$585,435
2022$7,728.02$573,956
2021$7,643.8$562,703
2020$6,596.78$462,758
2019$6,492.62$449,280
2018$6,350.4$432,000
2017$5,959.38$390,000
2016$5,959.38$381,000
2015$6,057.64$381,000
2014$6,027.04$381,000
2013$0$308,000
2012$0$262,000
2011$0$253,000
2010$0$249,000
2009$0$255,000
2008$0$407,000
2007$0$447,360
2006$0$438,589
2005$0$143,693
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,141
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: $620,000Rent Basis: Observed Comp Model ($3,632/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $310/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.06%

NOI: $25,180/yr

Cash-on-Cash Yield
-9.4%

On $142,600 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.1%

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)-$388/mo
Homeowner / Hazard Insurance-$310/mo
Vacancy Reserve (5% of rent)-$182/mo
Repairs & Maintenance (10% of rent)-$363/mo
Property Management (8% of rent)-$291/mo
Total Pure Operating Expenses-$1,534/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,632/mo
Less: Operating Expenses-$1,534/mo
Net Operating Income (NOI)+$2,098/mo
Less: Debt Service (30yr @ 6.75%)-$3,217/mo
Net Cash Flow
$-1,119/mo
$-13,424/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Winchester.