OFF_MARKETRisky Deal8 days on market

28192 Amaryliss Way

28192 Amaryliss Way, Murrieta, CA 92563, Murrieta, CA 92563
$779,000
Zestimate®:$776,000

Listing Price

Property image 1
28192 Amaryliss Way, Murrieta, CA 92563
Loc: Murrieta, CA
Days Listed
8
Tax Assessed
$780k
Zestimate®
$776k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$3,802/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

Oak Meadows Elementary School

K-5
0.3 mi away
5

Bell Mountain Middle School

6-8
3.1 mi away
8

Santa Rosa Academy

K-12
3.3 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
3.86%
Total ROI
9.0%
Cash Flow
$-1,433/mo
DSCR
0.64
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
2026-08-26Sold$780,000$302
2026-08-04Pending sale$778,999$301
2026-07-16Price change$778,999$301
2026-07-09Listed for sale$779,000$301
2024-04-12Sold$749,995$290
2023-10-23Pending sale$749,995$290
2023-10-12Price change$749,995$290
2023-10-06Listed for sale$799,999$309
2021-11-30Sold$650,000$251
2021-11-09Pending sale$650,000$251
2021-10-27Contingent$650,000$251
2021-10-27Price change$650,000$251
2021-10-20Listed for sale$624,900$242
2020-03-03Sold$505,000$195
2020-02-12Pending sale$485,000$188
2020-02-03Listed for sale$485,000$188
2018-05-08Sold$445,000$172
2018-04-16Pending sale$429,900$166
2018-04-13Listed for sale$429,900$166
2010-08-31Sold$295,000$114
2010-02-09Listing removed$250,000$97
2009-11-12Listed for sale$250,000$97

Tax History

YearProperty TaxTax Assessment
2026$0$780,291
2025$10,980.86$764,993
2024$10,008.42$676,260
2023$10,024.72$663,000
2022$9,902.86$650,000
2021$8,575.4$510,231
2020$7,872.26$462,978
2019$0$453,900
2018$6,300.36$332,656
2017$6,206.92$326,135
2016$6,206.92$319,741
2015$6,007.94$314,940
2014$5,833.26$308,772
2013$0$277,000
2012$0$261,000
2011$0$295,000
2010$0$277,000
2009$0$239,000
2008$0$357,904
2007$0$350,888
2006$0$344,009
2005$0$309,264
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,585
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: $779,000Rent Basis: Observed Comp Model ($3,802/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $390/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.16%

NOI: $24,598/yr

Cash-on-Cash Yield
-13.3%

On $179,170 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.5%

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)-$488/mo
Homeowner / Hazard Insurance-$390/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,752/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,802/mo
Less: Operating Expenses-$1,752/mo
Net Operating Income (NOI)+$2,050/mo
Less: Debt Service (30yr @ 6.75%)-$4,042/mo
Net Cash Flow
$-1,992/mo
$-23,906/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.