FOR_SALERisky Deal1 days on market

35968 Frederick St

35968 Frederick St, Wildomar, CA 92595, Wildomar, CA 92595
$649,999
Zestimate®:$651,400$1,401 Under Market

Listing Price

Property image 1
35968 Frederick St, Wildomar, CA 92595
Loc: Wildomar, CA
Days Listed
1
Tax Assessed
$690k
Zestimate®
$651k
0% Under Valued
Lot Size
0.27 acres
Rent Estimate
$3,681/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 mi away
5

Elsinore High School

9-12
2.2 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
4.40%
Total ROI
11.7%
Cash Flow
$-901/mo
DSCR
0.73
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
2026-07-09Listed for sale$649,999$243
2023-06-26Sold$650,000$243
2023-06-01Pending sale$639,999$239
2016-09-14Sold$387,000$145
2016-07-22Pending sale$389,000$145
2016-07-12Price change$389,000$145
2016-07-03Listed for sale$392,900$147
2016-06-26Pending sale$392,900$147
2016-06-22Price change$392,900$147
2016-06-13Listed for sale$393,000$147
2004-04-21Sold$422,000$158

Tax History

YearProperty TaxTax Assessment
2026$0$689,782
2025$7,422.94$676,258
2024$7,036.42$662,999
2023$4,613.88$431,701
2022$8,535.92$423,237
2021$8,448.98$414,939
2020$8,358.94$410,685
2019$8,274.64$402,634
2018$8,186.92$394,740
2017$8,085.86$387,000
2016$8,085.86$373,000
2015$3,555.14$336,000
2014$3,538.54$339,000
2013$0$281,000
2012$0$234,000
2011$0$256,000
2010$0$230,000
2009$0$256,000
2008$0$456,784
2007$0$447,828
2006$0$439,048
2005$0$430,440
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,678
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: $649,999Rent Basis: Observed Comp Model ($3,681/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.84%

NOI: $24,939/yr

Cash-on-Cash Yield
-10.4%

On $149,500 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.2%

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)-$431/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$184/mo
Repairs & Maintenance (10% of rent)-$368/mo
Property Management (8% of rent)-$294/mo
Total Pure Operating Expenses-$1,603/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,681/mo
Less: Operating Expenses-$1,603/mo
Net Operating Income (NOI)+$2,078/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-1,294/mo
$-15,533/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wildomar.