OFF_MARKETRisky Deal7 days on market

38475 Calaveras Rd

38475 Calaveras Rd, Temecula, CA 92592, Temecula, CA 92592
$1,750,000
Zestimate®:$1,755,400$5,400 Under Market

Listing Price

Property image 1
38475 Calaveras Rd, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
7
Tax Assessed
$728k
Zestimate®
$1755k
0% Under Valued
Lot Size
4.69 acres
Rent Estimate
$6,253/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

Crowne Hill Elementary School

K-5
5.7 mi away
9

Temecula Middle School

6-8
6.7 mi away
9

Temecula Valley High School

9-12
7.8 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
3.43%
Total ROI
6.8%
Cash Flow
$-3,848/mo
DSCR
0.57
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
2026-06-11Sold$1,750,000$414
2026-05-13Pending sale$1,750,000$414
2026-04-30Listed for sale$1,750,000$414

Tax History

YearProperty TaxTax Assessment
2026$0$728,494
2025$7,709.76$714,211
2024$7,588.5$700,208
2023$7,518.4$686,479
2022$7,370.36$673,020
2021$7,225.24$659,825
2020$7,150.82$653,060
2019$7,044.76$640,256
2018$6,913.64$627,703
2017$6,791.2$615,396
2016$6,791.2$603,330
2015$6,529.22$594,270
2014$6,336.48$582,631
2013$0$580,000
2012$0$568,628
2011$0$557,479
2010$0$553,315
2009$0$554,632
2008$0$543,758
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,230
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: $1,750,000Rent Basis: Observed Comp Model ($6,253/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $875/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.39%

NOI: $41,814/yr

Cash-on-Cash Yield
-16.7%

On $402,500 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.8%

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)-$455/mo
Homeowner / Hazard Insurance-$875/mo
Vacancy Reserve (5% of rent)-$313/mo
Repairs & Maintenance (10% of rent)-$625/mo
Property Management (8% of rent)-$500/mo
Total Pure Operating Expenses-$2,768/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,253/mo
Less: Operating Expenses-$2,768/mo
Net Operating Income (NOI)+$3,485/mo
Less: Debt Service (30yr @ 6.75%)-$9,080/mo
Net Cash Flow
$-5,596/mo
$-67,150/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.