OFF_MARKETRisky Deal77 days on market

31582 Golden Lion Dr

31582 Golden Lion Dr, Temecula, CA 92591, Temecula, CA 92591
$799,990
Zestimate®:$804,600$4,610 Under Market

Listing Price

Property image 1
31582 Golden Lion Dr, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
77
Tax Assessed
$635k
Zestimate®
$805k
1% Under Valued
Lot Size
0.25 acres
Rent Estimate
$3,855/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.

8

Rancho Elementary School

K-5
0.6 mi away
5

Margarita Middle School

6-8
1.7 mi away
9

Temecula Valley High School

9-12
2.3 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
4.10%
Total ROI
10.2%
Cash Flow
$-1,312/mo
DSCR
0.68
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
2026-07-08Sold$803,000$339
2026-06-09Pending sale$799,990$337
2026-05-27Listed for sale$799,990$337
2021-04-02Sold$575,000$242
2017-02-16Sold$397,000$167
2017-01-17Pending sale$385,000$162
2017-01-11Listed for sale$385,000$162
2010-05-14Sold$300,000$126
2005-03-09Sold$535,000$226
2004-04-20Sold$430,000$181
2001-09-21Sold$252,000$106
1994-12-12Sold$159,000$67

Tax History

YearProperty TaxTax Assessment
2026$0$634,844
2025$7,204.5$622,397
2024$7,093.88$610,194
2023$7,030.18$598,230
2022$6,874.64$586,500
2021$5,255.38$425,662
2020$5,197.42$421,298
2019$5,119.38$413,038
2018$5,017.68$404,940
2017$4,068.64$333,542
2016$4,068.64$327,003
2015$3,918.52$322,094
2014$3,798.54$315,788
2013$0$291,000
2012$0$270,000
2011$0$302,157
2010$0$230,000
2009$0$250,000
2008$0$433,000
2007$0$556,614
2006$0$474,295
2005$0$441,660
2003$0$251,940
2002$0$247,000
2001$2,353.72$177,234
2000$2,686.94$173,760
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,372
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: $799,990Rent Basis: Observed Comp Model ($3,855/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.26%

NOI: $26,059/yr

Cash-on-Cash Yield
-12.9%

On $183,998 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.7%

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)-$397/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$193/mo
Repairs & Maintenance (10% of rent)-$386/mo
Property Management (8% of rent)-$308/mo
Total Pure Operating Expenses-$1,683/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,855/mo
Less: Operating Expenses-$1,683/mo
Net Operating Income (NOI)+$2,172/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-1,979/mo
$-23,753/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.