OFF_MARKETGood Deal6 days on market

26180 Bernice St

26180 Bernice St, Hemet, CA 92545, Hemet, CA 92545
$375,000
Zestimate®:$370,200

Listing Price

Property image 1
26180 Bernice St, Hemet, CA 92545
Loc: Hemet, CA
Days Listed
6
Tax Assessed
$275k
Zestimate®
$370k
Market Rate
Lot Size
0.57 acres
Rent Estimate
$2,568/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.

5

Winchester Elementary School

K-5
2.7 mi away
3

Rancho Viejo Middle School

6-8
3.8 mi away
5

Tahquitz High School

9-12
3.8 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
6.08%
Total ROI
20.0%
Cash Flow
$3/mo
DSCR
1.00
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
2026-05-14Listed for sale$375,000$212
2013-07-30Listing removed$220,000$124
2013-07-13Price change$220,000$124
2013-06-30Listed for sale$225,000$127
2013-06-04Sold$131,277$74

Tax History

YearProperty TaxTax Assessment
2026$0$275,071
2025$3,105.1$269,679
2024$3,045.76$264,392
2023$3,005.4$259,208
2022$2,947.62$254,126
2021$2,964.66$249,144
2020$2,957.66$246,590
2019$2,894.98$241,756
2018$2,807.44$237,016
2017$2,773.4$232,369
2016$2,773.4$227,814
2015$2,767.2$224,395
2014$2,648.04$220,000
2013$0$86,615
2012$0$84,918
2011$0$83,254
2010$0$82,634
2009$0$82,832
2008$0$81,209
2007$0$79,617
2006$0$78,056
2005$0$76,526
2003$0$73,654
2002$0$72,211
2001$838.7$70,796
2000$826.72$69,408
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,770
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: $375,000Rent Basis: Observed Comp Model ($2,568/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $188/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.18%

NOI: $19,409/yr

Cash-on-Cash Yield
-4.6%

On $86,250 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.4%

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)-$172/mo
Homeowner / Hazard Insurance-$188/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$257/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$951/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,568/mo
Less: Operating Expenses-$951/mo
Net Operating Income (NOI)+$1,617/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-328/mo
$-3,940/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hemet.