OFF_MARKETRisky Deal7 days on market

35139 Slater Ave

35139 Slater Ave, Winchester, CA 92596, Winchester, CA 92596
$850,000
Zestimate®:$926,300$76,300 Under Market

Listing Price

Property image 1
35139 Slater Ave, Winchester, CA 92596
Loc: Winchester, CA
Days Listed
7
Tax Assessed
$526k
Zestimate®
$926k
8% Under Valued
Lot Size
0.26 acres
Rent Estimate
$4,236/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.

7

Lisa J. Mails Elementary School

K-5
1 mi away
9

Dorothy McElhinney Middle School

6-8
1.2 mi away
9

Vista Murrieta High School

9-12
3.1 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
4.88%
Total ROI
14.0%
Cash Flow
$-844/mo
DSCR
0.80
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
2026-07-21Sold$925,000$242
2026-06-26Contingent$850,000$222
2026-06-17Listed for sale$850,000$222
2013-07-15Sold$390,000$102
2013-02-25Sold$253,000$66
2012-11-09Listed for sale$245,000$64
2005-04-01Sold$621,681$162

Tax History

YearProperty TaxTax Assessment
2026$0$525,789
2025$8,747.08$515,480
2024$8,636$505,374
2023$8,714.82$495,465
2022$8,593.34$485,751
2021$8,450.38$476,228
2020$8,363.48$471,346
2019$8,236.54$462,105
2018$8,094.2$453,045
2017$8,020.68$444,163
2016$8,020.68$435,455
2015$7,536.42$397,791
2014$7,313.1$390,000
2013$0$294,000
2012$0$311,000
2011$0$335,000
2010$0$300,000
2009$0$313,000
2008$0$455,000
2007$0$630,000
2006$0$633,565
2005$0$277,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,829
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: $850,000Rent Basis: Observed Comp Model ($4,236/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $30,097/yr

Cash-on-Cash Yield
-11.7%

On $195,500 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.8%

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)-$329/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$424/mo
Property Management (8% of rent)-$339/mo
Total Pure Operating Expenses-$1,728/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,236/mo
Less: Operating Expenses-$1,728/mo
Net Operating Income (NOI)+$2,508/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-1,902/mo
$-22,828/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Winchester.