OFF_MARKETRisky Deal2 days on market

1623 E Greenville Dr

1623 E Greenville Dr, West Covina, CA 91791, West Covina, CA 91791
$1,050,000
Zestimate®:$1,113,600$63,600 Under Market

Listing Price

Property image 1
1623 E Greenville Dr, West Covina, CA 91791
Loc: West Covina, CA
Days Listed
2
Tax Assessed
$197k
Zestimate®
$1114k
6% Under Valued
Lot Size
10,813 sqft
Rent Estimate
$4,252/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.

7

Merced Elementary School

K-5
0.1 mi away
5

Hollencrest Middle School

6-8
0.6 mi away
7

West Covina High School

9-12
0.5 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
4.20%
Total ROI
10.7%
Cash Flow
$-1,631/mo
DSCR
0.69
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
2026-06-26Sold$1,117,000$521
2026-05-29Pending sale$1,050,000$489

Tax History

YearProperty TaxTax Assessment
2026$0$196,501
2025$2,842.23$192,664
2024$2,769.5$188,887
2023$2,647.99$185,184
2022$2,659.53$181,554
2021$2,580.74$177,995
2020$2,584.07$176,171
2019$2,584.07$172,718
2018$2,324.87$169,333
2017$2,324.87$166,013
2016$2,274.63$162,759
2015$2,106.82$160,315
2014$2,067.68$157,175
2012$0$153,399
2011$0$150,393
2010$0$149,270
2009$0$149,626
2008$0$114,293
2007$0$112,053
2006$0$109,857
2005$0$109,857
2004$0$105,594
2003$0$103,659
2002$0$101,627
2000$0$97,683
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,146
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: $1,050,000Rent Basis: Observed Comp Model ($4,252/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.00%

NOI: $31,515/yr

Cash-on-Cash Yield
-14.0%

On $241,500 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.1%

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)-$123/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$425/mo
Property Management (8% of rent)-$340/mo
Total Pure Operating Expenses-$1,626/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,252/mo
Less: Operating Expenses-$1,626/mo
Net Operating Income (NOI)+$2,626/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-2,822/mo
$-33,864/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in West Covina.