OFF_MARKETRisky Deal5 days on market

41850 Calle Cerezo

41850 Calle Cerezo, Temecula, CA 92592, Temecula, CA 92592
$1,350,000
Zestimate®:$1,403,200$53,200 Under Market

Listing Price

Property image 1
41850 Calle Cerezo, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$868k
Zestimate®
$1403k
4% Under Valued
Lot Size
1.16 acres
Rent Estimate
$4,086/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

Vintage Hills Elementary School

K-5
0.3 mi away
9

Temecula Middle School

6-8
0.3 mi away
9

Temecula Valley High School

9-12
0.9 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
1.71%
Total ROI
-3.9%
Cash Flow
$-5,076/mo
DSCR
0.28
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
2026-07-01Sold$1,400,000$534
2026-06-11Pending sale$1,350,000$514
2026-06-05Listed for sale$1,350,000$514
2014-06-25Sold$680,000$259
2013-12-06Sold$403,500$154
2013-07-31Pending sale$325,000$124
2013-07-18Listed for sale$325,000$124
2013-03-05Pending sale$325,000$124
2013-03-01Listed for sale$325,000$124
2000-04-04Sold$343,000$131

Tax History

YearProperty TaxTax Assessment
2026$0$867,672
2025$9,844.02$850,660
2024$9,691.54$833,981
2023$9,601.92$817,629
2022$9,395.34$801,598
2021$9,203$785,881
2020$9,103.5$777,824
2019$8,965.64$762,574
2018$8,790.6$747,623
2017$8,630.74$732,964
2016$8,630.74$718,593
2015$8,306.28$707,800
2014$4,788.48$403,500
2013$0$428,095
2012$0$419,702
2011$0$383,000
2010$0$408,401
2009$0$409,374
2008$0$401,348
2007$0$393,479
2006$0$385,765
2005$0$378,202
2003$0$363,993
2002$0$356,857
2001$4,290.28$349,860
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,624
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: $1,350,000Rent Basis: Observed Comp Model ($4,086/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.71%

NOI: $23,147/yr

Cash-on-Cash Yield
-19.6%

On $310,500 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.9%

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)-$542/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$409/mo
Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$2,157/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,086/mo
Less: Operating Expenses-$2,157/mo
Net Operating Income (NOI)+$1,929/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-5,076/mo
$-60,911/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.