FOR_SALERisky Deal10 days on market
3334 Calle La Veta
3334 Calle La Veta, San Clemente, CA 92672, San Clemente, CA 92672
3334 Calle La Veta, San Clemente, CA 92672
Loc: San Clemente, CA
Days Listed
10
Tax Assessed
$782k
Lot Size
1,864 sqft
Rent Estimate
$6,062/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
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
4.58%
Total ROI
12.5%
Cash Flow
$-1,489/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
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: $1,199,000Rent Basis: Observed Comp Model ($6,062/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.58%
NOI: $42,949/yr
Cash-on-Cash Yield
-11.5%
On $275,770 invested
DSCR Ratio
0.58x
Negative debt coverage
5-Yr Leveraged ROI
+36.7%
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)-$489/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$303/mo
Repairs & Maintenance (10% of rent)-$606/mo
Property Management (8% of rent)-$485/mo
Total Pure Operating Expenses-$2,483/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,062/mo
Less: Operating Expenses-$2,483/mo
Net Operating Income (NOI)+$3,579/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-2,642/mo
$-31,707/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in San Clemente.