OFF_MARKETRisky Deal9 days on market

164 Cherrybrook Ln

164 Cherrybrook Ln, Irvine, CA 92618, Irvine, CA 92618
$1,180,000
Zestimate®:$1,267,400$87,400 Under Market

Listing Price

Property image 1
164 Cherrybrook Ln, Irvine, CA 92618
Loc: Irvine, CA
Days Listed
9
Tax Assessed
$373k
Zestimate®
$1267k
7% Under Valued
Lot Size
13.59 acres
Rent Estimate
$5,249/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.

9

Oak Creek Elementary School

K-6
0.3 mi away
9

Lakeside Middle School

7-8
1.2 mi away
10

Woodbridge High School

9-12
1.3 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
3.63%
Total ROI
7.8%
Cash Flow
$-2,393/mo
DSCR
0.60
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
2026-07-13Sold$1,266,400$936
2026-06-20Pending sale$1,180,000$872
2026-06-11Listed for sale$1,180,000$872
1999-09-22Sold$238,000$176

Tax History

YearProperty TaxTax Assessment
2026$0$373,104
2025$3,956$365,789
2024$3,868$358,617
2023$3,767.76$351,586
2022$3,690.24$344,693
2021$3,824.54$337,935
2020$4,115.9$334,470
2019$4,115.9$327,912
2018$4,657.7$321,483
2017$4,439.06$315,180
2016$4,439.06$309,000
2015$4,389.8$304,359
2014$4,284.64$298,398
2013$0$297,050
2012$0$291,226
2011$0$285,516
2010$0$283,383
2009$0$284,057
2008$0$278,488
2007$0$273,028
2006$0$267,675
2005$0$262,427
2004$0$257,282
2003$0$252,567
2002$0$247,615
2001$4,230.74$242,760
2000$4,014.72$238,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,353
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: $1,180,000Rent Basis: Observed Comp Model ($5,249/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $590/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.27%

NOI: $38,622/yr

Cash-on-Cash Yield
-12.8%

On $271,400 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.0%

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)-$233/mo
Homeowner / Hazard Insurance-$590/mo
Vacancy Reserve (5% of rent)-$262/mo
Repairs & Maintenance (10% of rent)-$525/mo
Property Management (8% of rent)-$420/mo
Total Pure Operating Expenses-$2,030/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,249/mo
Less: Operating Expenses-$2,030/mo
Net Operating Income (NOI)+$3,219/mo
Less: Debt Service (30yr @ 6.75%)-$6,123/mo
Net Cash Flow
$-2,904/mo
$-34,851/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.

164 Cherrybrook Ln | Irvine, CA | Haven AI Analysis | Haven by ScoutHavens