OFF_MARKETExcellent Deal7 days on market
22586 Raspberry Ln
22586 Raspberry Ln, Wildomar, CA 92595, Wildomar, CA 92595
22586 Raspberry Ln, Wildomar, CA 92595
Loc: Wildomar, CA
Days Listed
7
Tax Assessed
$758k
Zestimate®
$756k
8% Under Valued
Lot Size
9,583 sqft
Rent Estimate
$5,640/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
Donald Graham Elementary School
K-5
0.5 mi away
4
David A. Brown Middle School
6-8
1.2 mi away
5
Elsinore High School
9-12
1.4 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
7.61%
Total ROI
27.7%
Cash Flow
$900/mo
DSCR
1.25
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-22 | Sold | $755,000 | $309 |
| 2026-07-05 | Pending sale | $699,000 | $286 |
| 2026-06-24 | Listed for sale | $699,000 | $286 |
| 2026-06-23 | Listing removed | $7,500 | $3 |
| 2026-06-04 | Listed for rent | $7,500 | $3 |
| 2024-11-27 | Sold | $743,000 | $305 |
| 2024-11-06 | Pending sale | $699,900 | $287 |
| 2024-11-06 | Contingent | $699,900 | $287 |
| 2024-11-01 | Listed for sale | $699,900 | $287 |
| 2024-10-10 | Pending sale | $699,900 | $287 |
| 2024-10-10 | Contingent | $699,900 | $287 |
| 2024-10-03 | Listed for sale | $699,900 | $287 |
| 2023-08-08 | Sold | $320,000 | $131 |
| 2010-05-28 | Sold | $220,000 | $90 |
| 2010-01-30 | Listing removed | $219,900 | $90 |
| 2010-01-23 | Listed for sale | $219,900 | $90 |
| 2009-12-05 | Listing removed | $0 | – |
| 2009-12-04 | Listed for sale | $0 | – |
| 2009-11-17 | Sold | $356,571 | $146 |
| 2009-09-18 | Listed for sale | $219,900 | $90 |
| 2009-07-18 | Listing removed | $0 | – |
| 2009-07-13 | Listed for sale | $0 | – |
| 2009-07-06 | Sold | $348,231 | $143 |
| 2001-03-27 | Sold | $220,000 | $90 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $757,859 |
| 2025 | $7,940.16 | $743,000 |
| 2024 | $3,381.86 | $320,000 |
| 2023 | $5,162.74 | $272,936 |
| 2022 | $4,770.4 | $267,585 |
| 2021 | $4,616.78 | $262,340 |
| 2020 | $4,543.94 | $259,651 |
| 2019 | $4,491.22 | $254,561 |
| 2018 | $5,085.52 | $249,570 |
| 2017 | $4,994.86 | $244,677 |
| 2016 | $4,994.86 | $239,880 |
| 2015 | $4,896.02 | $236,280 |
| 2014 | $2,995.48 | $231,654 |
| 2013 | $0 | $230,609 |
| 2012 | $0 | $226,088 |
| 2011 | $0 | $221,655 |
| 2010 | $0 | $236,000 |
| 2009 | $0 | $235,000 |
| 2008 | $0 | $252,375 |
| 2007 | $0 | $247,427 |
| 2006 | $0 | $242,576 |
| 2005 | $0 | $237,821 |
| 2003 | $0 | $228,888 |
| 2002 | $0 | $224,400 |
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: $699,000Rent Basis: Observed Comp Model ($5,640/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.04%
NOI: $42,230/yr
Cash-on-Cash Yield
-0.8%
On $160,770 invested
DSCR Ratio
0.97x
Negative debt coverage
5-Yr Leveraged ROI
+90.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$474/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$282/mo
Repairs & Maintenance (10% of rent)-$564/mo
Property Management (8% of rent)-$451/mo
Total Pure Operating Expenses-$2,121/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,640/mo
Less: Operating Expenses-$2,121/mo
Net Operating Income (NOI)+$3,519/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-108/mo
$-1,294/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Wildomar.