OFF_MARKETRisky Deal3 days on market

28037 Whittington Rd

28037 Whittington Rd, Menifee, CA 92584, Menifee, CA 92584
$590,000
Zestimate®:$590,000

Listing Price

Property image 1
28037 Whittington Rd, Menifee, CA 92584
Loc: Menifee, CA
Days Listed
3
Tax Assessed
$605k
Zestimate®
$590k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$3,669/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.

6

Boulder Ridge Elementary

K-5
1.3 mi away
3

Ethan A Chase Middle School

6-8
1.7 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
4.69%
Total ROI
13.1%
Cash Flow
$-677/mo
DSCR
0.77
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
2026-08-18Sold$590,000$234
2026-08-04Pending sale$590,000$234
2026-07-28Listed for sale$590,000$234
2026-07-03Pending sale$590,000$234
2005-09-21Sold$434,000$172

Tax History

YearProperty TaxTax Assessment
2026$0$604,935
2025$5,741.9$593,074
2024$5,942.26$581,446
2023$6,001.8$570,046
2022$6,057.92$558,869
2021$5,204.74$478,698
2020$4,647.14$427,409
2019$4,526.8$414,960
2018$4,253.34$399,000
2017$3,837.44$356,000
2016$3,837.44$330,000
2015$3,683.14$336,000
2014$3,483.46$321,000
2013$0$231,000
2012$0$222,000
2011$0$210,000
2010$0$231,000
2009$0$242,000
2008$0$320,000
2007$0$442,680
2006$0$434,000
2005$0$19,840
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,516
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: $590,000Rent Basis: Observed Comp Model ($3,669/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $295/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.38%

NOI: $25,825/yr

Cash-on-Cash Yield
-8.0%

On $135,700 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+54.0%

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)-$378/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$183/mo
Repairs & Maintenance (10% of rent)-$367/mo
Property Management (8% of rent)-$294/mo
Total Pure Operating Expenses-$1,517/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,669/mo
Less: Operating Expenses-$1,517/mo
Net Operating Income (NOI)+$2,152/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-909/mo
$-10,912/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Menifee.

28037 Whittington Rd | Menifee, CA | Haven AI Analysis | Haven by ScoutHavens