OFF_MARKETExcellent Deal1 days on market
40705 Calle Vecina
40705 Calle Vecina, Temecula, CA 92592, Temecula, CA 92592
40705 Calle Vecina, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
1
Tax Assessed
$195k
Lot Size
4.34 acres
Type
manufactured
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.
3
Cottonwood Elementary School
K-8
5.8 mi away
4
West Valley High School
9-12
11.7 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
8.19%
Total ROI
30.6%
Cash Flow
$1,381/mo
DSCR
1.35
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-05 | Listed for sale | $779,900 | $498 |
| 2026-07-28 | Listing removed | $779,900 | $498 |
| 2026-05-19 | Listed for sale | $779,900 | $498 |
| 2021-02-24 | Listing removed | $0 | – |
| 2019-04-01 | Listing removed | $1,950 | $1 |
| 2019-03-29 | Listed for rent | $1,950 | $1 |
| 2018-07-29 | Listing removed | $2,050 | $1 |
| 2018-07-20 | Listed for rent | $2,050 | $1 |
| 2013-05-14 | Listing removed | $1,600 | $1 |
| 2013-04-10 | Price change | $1,795 | $1 |
| 2013-04-04 | Listed for rent | $1,850 | $1 |
| 2013-01-28 | Sold | $155,000 | $99 |
| 2013-01-05 | Pending sale | $219,900 | $140 |
| 2012-12-31 | Price change | $219,900 | $140 |
| 2012-12-18 | Price change | $50,000 | $32 |
| 2012-12-15 | Price change | $70,000 | $45 |
| 2012-11-15 | Price change | $219,900 | $140 |
| 2012-10-12 | Price change | $227,900 | $146 |
| 2012-09-06 | Price change | $243,100 | $155 |
| 2012-08-04 | Price change | $269,900 | $172 |
| 2012-06-15 | Price change | $293,200 | $187 |
| 2012-06-13 | Listed for sale | $0 | – |
| 2012-04-25 | Sold | $174,300 | $111 |
| 2011-11-11 | Listing removed | $279,000 | $178 |
| 2011-11-10 | Listed for sale | $279,000 | $178 |
| 2011-07-03 | Listing removed | $279,000 | $178 |
| 2003-01-28 | Sold | $234,000 | $149 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $194,513 |
| 2025 | $2,147.64 | $190,700 |
| 2024 | $2,105.94 | $186,962 |
| 2023 | $2,084.08 | $183,297 |
| 2022 | $2,043.36 | $179,704 |
| 2021 | $2,009.14 | $176,182 |
| 2020 | $1,980.82 | $174,376 |
| 2019 | $1,936.92 | $170,958 |
| 2018 | $1,875.66 | $167,607 |
| 2017 | $1,852.92 | $164,321 |
| 2016 | $1,852.92 | $161,100 |
| 2015 | $1,833.76 | $158,683 |
| 2014 | $1,749.28 | $155,577 |
| 2013 | $0 | $239,700 |
| 2012 | $0 | $197,000 |
| 2011 | $0 | $197,000 |
| 2010 | $0 | $173,000 |
| 2009 | $0 | $230,000 |
| 2008 | $0 | $262,425 |
| 2007 | $0 | $257,280 |
| 2006 | $0 | $252,236 |
| 2005 | $0 | $247,291 |
| 2003 | $0 | $33,379 |
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: $779,900Rent Basis: Modeled Estimate ($6,239/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $390/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.60%
NOI: $51,510/yr
Cash-on-Cash Yield
1.6%
On $179,377 invested
DSCR Ratio
1.06x
Tight qualification
5-Yr Leveraged ROI
+102.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$122/mo
Homeowner / Hazard Insurance-$390/mo
Vacancy Reserve (5% of rent)-$312/mo
Repairs & Maintenance (10% of rent)-$624/mo
Property Management (8% of rent)-$499/mo
Total Pure Operating Expenses-$1,947/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,239/mo
Less: Operating Expenses-$1,947/mo
Net Operating Income (NOI)+$4,292/mo
Less: Debt Service (30yr @ 6.75%)-$4,047/mo
Net Cash Flow
$246/mo
$2,949/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Temecula.