OFF_MARKETRisky Deal102 days on market

102 Yellow Pne

102 Yellow Pne, Irvine, CA 92618, Irvine, CA 92618
$1,750,000
Zestimate®:$1,697,600

Listing Price

Property image 1
102 Yellow Pne, Irvine, CA 92618
Loc: Irvine, CA
Days Listed
102
Tax Assessed
$1209k
Zestimate®
$1698k
Market Rate
Lot Size
3,000 sqft
Rent Estimate
$6,328/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.

10

Loma Ridge Elementary

K-6
0.6 mi away
9

Jeffrey Trail Middle

7-8
2.7 mi away
10

Portola High

9-12
1.9 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
2.63%
Total ROI
2.8%
Cash Flow
$-5,010/mo
DSCR
0.43
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
2026-05-19Sold$1,700,000$705
2026-05-16Pending sale$1,750,000$725
2026-05-01Listed for sale$1,750,000$725
2025-10-30Listing removed$5,900$2
2025-10-11Listed for rent$5,900$2
2023-05-06Listing removed$0
2023-04-27Price change$5,300$2
2023-04-14Listed for rent$5,500$2
2021-03-01Sold$1,095,000$454
2021-01-02Price change$1,125,000$466
2020-12-01Listed for sale$1,150,000$477

Tax History

YearProperty TaxTax Assessment
2026$0$1,208,967
2025$16,108$1,185,262
2024$15,858$1,162,022
2023$15,586.76$1,139,238
2022$17,742.87$927,671
2021$13,212.92$909,482
2020$13,126.84$900,157
2019$13,126.84$882,507
2018$12,946.46$865,203
2017$13,125.9$848,239
2016$13,125.9$831,607
2015$12,959.56$326,265
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,413
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 ($6,328/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $875/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.22%

NOI: $38,903/yr

Cash-on-Cash Yield
-17.4%

On $402,500 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.2%

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)-$756/mo
Homeowner / Hazard Insurance-$875/mo
Vacancy Reserve (5% of rent)-$316/mo
Repairs & Maintenance (10% of rent)-$633/mo
Property Management (8% of rent)-$506/mo
Total Pure Operating Expenses-$3,086/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,328/mo
Less: Operating Expenses-$3,086/mo
Net Operating Income (NOI)+$3,242/mo
Less: Debt Service (30yr @ 6.75%)-$9,080/mo
Net Cash Flow
$-5,838/mo
$-70,061/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.

102 Yellow Pne | Irvine, CA | Haven AI Analysis | Haven by ScoutHavens