OFF_MARKETRisky Deal5 days on market

39638 Bayonne Pl

39638 Bayonne Pl, Murrieta, CA 92562, Murrieta, CA 92562
$749,999
Zestimate®:$831,900$81,901 Under Market

Listing Price

Property image 1
39638 Bayonne Pl, Murrieta, CA 92562
Loc: Murrieta, CA
Days Listed
5
Tax Assessed
$550k
Zestimate®
$832k
10% Under Valued
Lot Size
9,583 sqft
Rent Estimate
$4,233/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

Tovashal Elementary School

K-5
0.1 mi away
7

Shivela Middle School

6-8
1.6 mi away
8

Murrieta Valley High School

9-12
2.7 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
4.06%
Total ROI
47.2%
Cash Flow
$-1,351/mo
DSCR
0.65
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
2026-07-02Sold$830,000$262
2026-06-18Pending sale$749,999$237
2026-06-11Listed for sale$749,999$237
2016-07-22Sold$465,000$147
2016-06-29Pending sale$479,000$151
2016-06-07Listed for sale$479,000$151
1999-04-09Sold$254,500$80

Tax History

YearProperty TaxTax Assessment
2026$0$550,459
2025$6,783.92$539,667
2024$6,544.92$529,086
2023$6,117.46$518,712
2022$6,001.9$508,542
2021$5,888.6$498,571
2020$5,830.04$493,460
2019$5,720.12$483,785
2018$5,612.4$474,300
2017$5,536.54$465,000
2016$5,536.54$374,933
2015$4,487.08$369,303
2014$4,280.56$362,071
2013$0$360,436
2012$0$309,000
2011$0$294,000
2010$0$336,000
2009$0$344,673
2008$0$337,916
2007$0$331,291
2006$0$324,796
2005$0$318,428
2003$0$275,151
2002$0$269,757
2001$3,693.34$264,469
2000$3,688.2$259,284
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,171
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: $749,999Rent Basis: Observed Comp Model ($4,233/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $375/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.06%

NOI: $30,484/yr

Cash-on-Cash Yield
-9.4%

On $172,500 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.2%

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)-$344/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$423/mo
Property Management (8% of rent)-$339/mo
Total Pure Operating Expenses-$1,693/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,233/mo
Less: Operating Expenses-$1,693/mo
Net Operating Income (NOI)+$2,540/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-1,351/mo
$-16,215/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.