OFF_MARKETNeutral Deal8 days on market

7861 Madera Ave

7861 Madera Ave, Hesperia, CA 92345, Hesperia, CA 92345
$450,000
Zestimate®:$451,500$1,500 Under Market

Listing Price

Property image 1
7861 Madera Ave, Hesperia, CA 92345
Loc: Hesperia, CA
Days Listed
8
Tax Assessed
$163k
Zestimate®
$452k
0% Under Valued
Lot Size
0.41 acres
Rent Estimate
$2,466/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.

4

Kingston Elementary School

K-6
0.7 mi away
2

Ranchero Middle School

7-8
1 mi away
7

Sultana High School

9-12
1.6 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
5.22%
Total ROI
15.7%
Cash Flow
$-319/mo
DSCR
0.86
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
2026-05-06Listed for sale$450,000$237

Tax History

YearProperty TaxTax Assessment
2025$1,839.85$163,285
2024$1,798.92$160,084
2023$1,779.66$156,945
2022$1,739.26$153,868
2021$1,708.23$150,851
2020$1,688.4$149,305
2019$1,654.06$146,377
2018$1,622.88$143,507
2017$1,594.72$140,693
2016$1,594.72$137,935
2015$1,561.41$135,863
2014$1,542.04$133,202
2013$0$132,600
2012$0$143,876
2011$0$141,055
2010$0$131,162
2009$0$131,473
2008$0$128,895
2007$0$126,368
2006$0$123,890
2005$0$121,461
2004$0$119,080
2003$0$116,898
2002$0$114,605
2001$0$112,358
2000$0$110,155
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,899
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: $450,000Rent Basis: Observed Comp Model ($2,466/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.19%

NOI: $18,861/yr

Cash-on-Cash Yield
-8.8%

On $103,500 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+50.0%

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)-$102/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$247/mo
Property Management (8% of rent)-$197/mo
Total Pure Operating Expenses-$894/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,466/mo
Less: Operating Expenses-$894/mo
Net Operating Income (NOI)+$1,572/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-763/mo
$-9,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hesperia.