OFF_MARKETRisky Deal6 days on market

31265 Calle Felicidad

31265 Calle Felicidad, Temecula, CA 92591, Temecula, CA 92591
$899,000
Zestimate®:$901,100$2,100 Under Market

Listing Price

Property image 1
31265 Calle Felicidad, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
6
Tax Assessed
$506k
Zestimate®
$901k
0% Under Valued
Lot Size
0.55 acres
Rent Estimate
$4,068/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
0.3 mi away
5

Margarita Middle School

6-8
1.3 mi away
9

Temecula Valley High School

9-12
2.1 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
4.52%
Total ROI
12.3%
Cash Flow
$-1,157/mo
DSCR
0.75
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
2026-09-04Contingent$899,000$439
2026-08-18Listed for sale$899,000$439
2026-07-29Contingent$899,000$439
2026-06-18Listed for sale$899,000$439
2001-04-30Sold$329,000$161
1999-10-08Sold$265,500$130

Tax History

YearProperty TaxTax Assessment
2026$0$506,304
2025$6,038.72$496,378
2024$5,944.5$486,646
2023$5,888.58$477,105
2022$5,754.78$467,751
2021$5,632.16$458,580
2020$12,290.64$453,879
2019$12,204.58$444,980
2018$12,088.98$436,256
2017$11,969.24$427,703
2016$11,969.24$419,317
2015$11,780.96$413,020
2014$11,617.06$404,933
2013$0$368,000
2012$0$375,000
2011$0$386,941
2010$0$334,000
2009$0$280,000
2008$0$377,418
2007$0$370,019
2006$0$362,765
2005$0$355,653
2003$0$342,291
2002$0$335,580
2001$3,101.48$240,052
2000$3,031.5$235,346
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,047
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: $899,000Rent Basis: Observed Comp Model ($4,068/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.16%

NOI: $28,391/yr

Cash-on-Cash Yield
-13.3%

On $206,770 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.5%

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)-$316/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$407/mo
Property Management (8% of rent)-$325/mo
Total Pure Operating Expenses-$1,702/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,068/mo
Less: Operating Expenses-$1,702/mo
Net Operating Income (NOI)+$2,366/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,299/mo
$-27,586/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.