OFF_MARKETRisky Deal5 days on market

33014 Paoli Ct

33014 Paoli Ct, Temecula, CA 92592, Temecula, CA 92592
$1,039,000
Zestimate®:$1,055,900$16,900 Under Market

Listing Price

Property image 1
33014 Paoli Ct, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$818k
Zestimate®
$1056k
2% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$4,767/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

Crowne Hill Elementary School

K-5
1 mi away
9

Temecula Middle School

6-8
0.9 mi away
9

Temecula Valley High School

9-12
1.9 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
4.24%
Total ROI
10.9%
Cash Flow
$-1,580/mo
DSCR
0.70
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
2026-08-03Sold$1,055,000$288
2026-07-02Contingent$1,039,000$283
2026-06-18Listed for sale$1,039,000$283
2004-07-22Sold$550,000$150

Tax History

YearProperty TaxTax Assessment
2026$0$818,202
2025$10,495.26$802,160
2024$10,372.72$786,433
2023$10,295.1$771,014
2022$10,107.46$755,897
2021$9,931.78$741,076
2020$9,837.56$733,478
2019$9,724.46$719,097
2018$9,561.52$704,998
2017$8,681.5$620,000
2016$8,681.5$620,000
2015$8,716.4$616,000
2014$8,212.86$578,000
2013$0$409,000
2012$0$425,000
2011$0$410,000
2010$0$471,000
2009$0$475,000
2008$0$610,714
2007$0$598,740
2006$0$561,000
2005$0$550,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,667
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: $1,039,000Rent Basis: Observed Comp Model ($4,767/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $520/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.05%

NOI: $31,671/yr

Cash-on-Cash Yield
-13.8%

On $238,970 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.1%

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)-$511/mo
Homeowner / Hazard Insurance-$520/mo
Vacancy Reserve (5% of rent)-$238/mo
Repairs & Maintenance (10% of rent)-$477/mo
Property Management (8% of rent)-$381/mo
Total Pure Operating Expenses-$2,128/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,767/mo
Less: Operating Expenses-$2,128/mo
Net Operating Income (NOI)+$2,639/mo
Less: Debt Service (30yr @ 6.75%)-$5,391/mo
Net Cash Flow
$-2,752/mo
$-33,023/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.