OFF_MARKETRisky Deal7 days on market

4973 Butler Dr

4973 Butler Dr, Riverside, CA 92505, Riverside, CA 92505
$854,999
Zestimate®:$878,200$23,201 Under Market

Listing Price

Property image 1
4973 Butler Dr, Riverside, CA 92505
Loc: Riverside, CA
Days Listed
7
Tax Assessed
$217k
Zestimate®
$878k
3% Under Valued
Lot Size
0.27 acres
Rent Estimate
$4,419/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.

3

Valley View Elementary School

K-5
0.5 mi away
6

Ysmael Villegas Middle School

6-8
2.2 mi away
4

La Sierra 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.99%
Total ROI
45.5%
Cash Flow
$-1,597/mo
DSCR
0.64
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
2026-07-24Sold$877,000$393
2026-06-27Pending sale$854,999$383
2026-06-04Listed for sale$854,999$383
2026-04-07Sold$557,000$249

Tax History

YearProperty TaxTax Assessment
2026$0$217,163
2025$2,588.64$212,906
2024$2,506.3$208,732
2023$2,466.7$204,640
2022$2,318.02$200,628
2021$2,288.66$196,695
2020$2,251.74$194,680
2019$2,221.38$190,864
2018$2,189.44$187,122
2017$2,148.08$183,454
2016$2,148.08$179,858
2015$2,079.46$177,159
2014$2,070.54$173,691
2013$0$172,908
2012$0$169,519
2011$0$166,196
2010$0$164,955
2009$0$165,349
2008$0$162,108
2007$0$158,931
2006$0$155,816
2005$0$152,761
2003$0$147,022
2002$0$151,640
2001$1,660.04$141,315
2000$1,552.9$138,545
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,234
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: $854,999Rent Basis: Observed Comp Model ($4,419/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $427/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.99%

NOI: $34,079/yr

Cash-on-Cash Yield
-9.7%

On $196,650 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.5%

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)-$136/mo
Homeowner / Hazard Insurance-$427/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$354/mo
Total Pure Operating Expenses-$1,579/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,419/mo
Less: Operating Expenses-$1,579/mo
Net Operating Income (NOI)+$2,840/mo
Less: Debt Service (30yr @ 6.75%)-$4,436/mo
Net Cash Flow
$-1,597/mo
$-19,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.