OFF_MARKETNeutral Deal9 days on market

21062 Creekside Dr

21062 Creekside Dr, Lake Elsinore, CA 92532, Lake Elsinore, CA 92532
$599,000
Zestimate®:$625,100$26,100 Under Market

Listing Price

Property image 1
21062 Creekside Dr, Lake Elsinore, CA 92532
Loc: Lake Elsinore, CA
Days Listed
9
Tax Assessed
$308k
Zestimate®
$625k
4% Under Valued
Lot Size
0.26 acres
Rent Estimate
$3,237/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.

3

Railroad Canyon Elementary School

K-5
0.9 mi away
5

Canyon Lake Middle School

6-8
2.3 mi away
7

Temescal Canyon High School

9-12
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
5.10%
Total ROI
15.2%
Cash Flow
$-483/mo
DSCR
0.84
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
2026-08-20Sold$625,000$247
2026-07-16Pending sale$599,000$237
2000-11-16Sold$200,500$79

Tax History

YearProperty TaxTax Assessment
2026$0$308,131
2025$6,244.12$302,090
2024$6,092.1$296,168
2023$6,051.76$290,362
2022$5,979.88$284,670
2021$5,887.48$279,089
2020$5,944.68$276,229
2019$5,880.18$270,814
2018$5,813.08$265,505
2017$5,761.44$260,300
2016$5,761.44$255,197
2015$5,537.86$251,366
2014$5,533.84$246,443
2013$0$245,332
2012$0$227,000
2011$0$205,000
2010$0$234,047
2009$0$234,604
2008$0$230,005
2007$0$225,496
2006$0$221,075
2005$0$216,741
2003$0$208,600
2002$0$204,510
2001$4,962.44$200,500
2000$2,941.82$20,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,531
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: $599,000Rent Basis: Observed Comp Model ($3,237/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.01%

NOI: $23,999/yr

Cash-on-Cash Yield
-9.7%

On $137,770 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.9%

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)-$193/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$324/mo
Property Management (8% of rent)-$259/mo
Total Pure Operating Expenses-$1,237/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,237/mo
Less: Operating Expenses-$1,237/mo
Net Operating Income (NOI)+$2,000/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-1,108/mo
$-13,298/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lake Elsinore.