FOR_SALERisky Deal37 days on market

5001 W Florida Ave Space 487

5001 W Florida Ave Space 487, Hemet, CA 92545, Hemet, CA 92545
$74,995

Listing Price

Property image 1
5001 W Florida Ave Space 487, Hemet, CA 92545
Loc: Hemet, CA
Days Listed
37
Tax Assessed
$23k
Lot Size
3,049 sqft
Rent Estimate
$2,172/mo
Est. Cash Flow base
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.

4

Harmony Elementary School

K-5
1.3 mi away
3

Diamond Valley Middle School

6-8
3.1 mi away
4

West Valley 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
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
29.31%
Total ROI
136.2%
Cash Flow
$1,453/mo
DSCR
4.83
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

While the paper metrics for this Hemet manufactured home are highly attractive, boasting an exceptional 29.3% rental yield and $1,452 monthly cash flow on a low $74,995 purchase price, a conservative analysis reveals significant underlying risks. Manufactured homes in parks typically do not own the land, meaning high monthly lot rent can severely erode these cash flow projections. Furthermore, most park associations strictly prohibit subleasing or operating the property as a rental unit. Financing for manufactured homes is difficult to secure, and true appreciation is often negligible compared to traditional real estate, rendering this a highly speculative play.

Strengths
  • Extremely low acquisition cost under $75,000
  • Highly attractive theoretical cash flow and yield on paper
  • Spacious 1,440 sqft 2-bed, 2-bath layout
Considerations
  • High probability of park rules prohibiting subleasing to tenants
  • Unaccounted monthly lot lease fees which will drastically reduce actual cash flow
  • Historically poor appreciation rates for manufactured homes on leased land
  • Difficult financing environment requiring cash or high-interest personal loans
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-22Listed for sale$74,995$52
2026-07-18Pending sale$74,995$52
2026-04-12Listed for sale$74,995$52
2011-08-07Listing removed$29,000$20
2011-05-03Listed for sale$29,000$20

Tax History

YearProperty TaxTax Assessment
2026$0$23,375
2025$257.24$22,917
2024$252.24$22,468
2023$249.62$22,028
2022$244.74$21,597
2021$240.62$21,174
2020$237.22$20,957
2019$231.94$20,547
2018$224.6$20,145
2017$221.86$19,750
2016$221.86$19,363
2015$219.56$19,073
2014$209.42$18,700
2013$0$18,616
2012$0$18,251
2011$0$23,166
2010$0$23,166
2009$0$26,000
2008$0$32,221
2007$0$31,590
2006$0$30,971
2005$0$30,364
2003$0$29,224
2002$0$28,651
2001$210.9$28,090
2000$205.4$27,540
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,440
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: $74,995Rent Basis: Observed Comp Model ($2,172/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
24.13%

NOI: $18,094/yr

Cash-on-Cash Yield
77.8%

On $17,249 invested

DSCR Ratio
3.87x

Prime loan qualification

5-Yr Leveraged ROI
+483.3%

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)-$15/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$217/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$664/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,172/mo
Less: Operating Expenses-$664/mo
Net Operating Income (NOI)+$1,508/mo
Less: Debt Service (30yr @ 6.75%)-$389/mo
Net Cash Flow
$1,119/mo
$13,424/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hemet.