OFF_MARKETRisky Deal8 days on market

24593 New Haven Dr

24593 New Haven Dr, Murrieta, CA 92562, Murrieta, CA 92562
$589,900
Zestimate®:$608,600$18,700 Under Market

Listing Price

Property image 1
24593 New Haven Dr, Murrieta, CA 92562
Loc: Murrieta, CA
Days Listed
8
Tax Assessed
$541k
Zestimate®
$609k
3% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$3,077/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.

5

Avaxat Elementary School

K-5
0.6 mi away
7

Shivela Middle School

6-8
0.6 mi away
8

Murrieta Mesa High School

9-12
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
4.00%
Total ROI
9.6%
Cash Flow
$-1,018/mo
DSCR
0.66
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
2026-07-30Sold$608,000$474
2026-07-13Pending sale$589,900$460
2026-07-02Listed for sale$589,900$460
2021-06-18Sold$490,000$382
2010-11-03Sold$157,500$123
1994-08-11Sold$112,000$87

Tax History

YearProperty TaxTax Assessment
2026$0$540,994
2025$6,040.92$530,388
2024$5,928.7$519,990
2023$6,021.24$509,796
2022$5,907.42$499,800
2021$2,340.04$186,403
2020$2,318.1$184,493
2019$2,276.92$180,876
2018$2,236.54$177,331
2017$2,208.08$173,855
2016$2,208.08$170,447
2015$2,159.72$167,890
2014$2,065.76$164,604
2013$0$163,863
2012$0$160,650
2011$0$157,500
2010$0$145,725
2009$0$146,073
2008$0$143,209
2007$0$140,402
2006$0$137,650
2005$0$134,952
2003$0$129,885
2002$0$127,339
2001$1,735.6$124,843
2000$1,758.54$122,396
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,282
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: $589,900Rent Basis: Observed Comp Model ($3,077/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $295/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.53%

NOI: $20,834/yr

Cash-on-Cash Yield
-11.7%

On $135,677 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.6%

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)-$338/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,341/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,077/mo
Less: Operating Expenses-$1,341/mo
Net Operating Income (NOI)+$1,736/mo
Less: Debt Service (30yr @ 6.75%)-$3,061/mo
Net Cash Flow
$-1,325/mo
$-15,896/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.