OFF_MARKETRisky Deal15 days on market

24716 Freeport Dr

24716 Freeport Dr, Moreno Valley, CA 92551, Moreno Valley, CA 92551
$565,000
Zestimate®:$570,600$5,600 Under Market

Listing Price

Property image 1
24716 Freeport Dr, Moreno Valley, CA 92551
Loc: Moreno Valley, CA
Days Listed
15
Tax Assessed
$205k
Zestimate®
$571k
1% Under Valued
Lot Size
7,405 sqft
Rent Estimate
$2,857/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.

4

Rainbow Ridge Elementary School

K-5
0.8 mi away
4

March Middle School

6-8
0.9 mi away
6

Rancho Verde 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
5.00%
Total ROI
14.7%
Cash Flow
$-504/mo
DSCR
0.82
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
2026-07-28Sold$570,000$422
2026-07-11Contingent$565,000$418
2026-06-26Listed for sale$565,000$418
2026-05-26Sold$360,000$266
2013-02-15Sold$163,000$121
2012-09-27Listed for sale$169,500$125

Tax History

YearProperty TaxTax Assessment
2026$0$204,722
2025$2,478.62$200,708
2024$2,423.8$196,774
2023$2,401.66$192,917
2022$2,358.92$189,135
2021$2,317.02$185,427
2020$2,287.04$183,527
2019$2,159.54$179,929
2018$2,127.56$176,402
2017$2,094.88$172,944
2016$2,094.88$169,554
2015$2,045.22$167,009
2014$2,022.82$163,739
2013$0$159,000
2012$0$165,641
2011$0$162,394
2010$0$161,183
2009$0$161,568
2008$0$158,401
2007$0$155,296
2006$0$152,252
2005$0$149,268
2003$0$143,662
2002$0$125,000
2001$1,581.48$120,000
2000$1,103.44$85,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,352
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: $565,000Rent Basis: Observed Comp Model ($2,857/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $283/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.80%

NOI: $21,467/yr

Cash-on-Cash Yield
-10.6%

On $129,950 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.4%

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)-$128/mo
Homeowner / Hazard Insurance-$283/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$1,068/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,857/mo
Less: Operating Expenses-$1,068/mo
Net Operating Income (NOI)+$1,789/mo
Less: Debt Service (30yr @ 6.75%)-$2,932/mo
Net Cash Flow
$-1,143/mo
$-13,713/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.

24716 Freeport Dr | Moreno Valley, CA | Haven AI Analysis | Haven by ScoutHavens