OFF_MARKETGood Deal5 days on market

25462 Clovelly Ct

25462 Clovelly Ct, Moreno Valley, CA 92553, Moreno Valley, CA 92553
$649,999
Zestimate®:$706,600$56,601 Under Market

Listing Price

Property image 1
25462 Clovelly Ct, Moreno Valley, CA 92553
Loc: Moreno Valley, CA
Days Listed
5
Tax Assessed
$314k
Zestimate®
$707k
8% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$4,234/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.

2

Hendrick Ranch Elementary School

K-5
0.5 mi away
2

Badger Springs Middle School

6-8
0.8 mi away
3

Vista Del Lago High School

9-12
0.8 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
6.42%
Total ROI
21.7%
Cash Flow
$189/mo
DSCR
1.06
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
2026-06-30Sold$705,000$213
2026-06-03Pending sale$699,999$212
2026-05-28Price change$699,999$212
2026-05-14Pending sale$649,999$196
2026-05-07Listed for sale$649,999$196
2011-12-29Sold$245,000$74
2011-10-05Listed for sale$249,000$75
2011-06-18Listing removed$249,000$75
2011-04-30Price change$249,000$75
2011-04-23Listed for sale$265,000$80
2010-07-04Listing removed$260,000$79
2009-10-05Listed for sale$260,000$79
2007-08-29Sold$390,000$118

Tax History

YearProperty TaxTax Assessment
2026$0$313,875
2025$7,450.58$307,721
2024$7,242.98$301,688
2023$7,671$295,773
2022$7,443.46$289,974
2021$7,299.78$284,289
2020$7,146.98$281,375
2019$7,008.78$275,859
2018$6,848.02$270,451
2017$6,721.28$265,149
2016$6,721.28$259,951
2015$6,502.3$256,048
2014$6,155.54$251,034
2013$0$249,900
2012$0$245,000
2011$0$252,000
2010$0$262,000
2009$0$286,000
2008$0$374,000
2007$0$58,262
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
3,309
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: $649,999Rent Basis: Observed Comp Model ($4,234/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.06%

NOI: $32,868/yr

Cash-on-Cash Yield
-5.1%

On $149,500 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.8%

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)-$196/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$423/mo
Property Management (8% of rent)-$339/mo
Total Pure Operating Expenses-$1,495/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,234/mo
Less: Operating Expenses-$1,495/mo
Net Operating Income (NOI)+$2,739/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-634/mo
$-7,604/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.