OFF_MARKETExcellent Deal5 days on market

28928 Davenport Ln

28928 Davenport Ln, Temecula, CA 92591, Temecula, CA 92591
$825,000
Zestimate®:$825,600$600 Under Market

Listing Price

Property image 1
28928 Davenport Ln, Temecula, CA 92591
Loc: Temecula, CA
Days Listed
5
Tax Assessed
$563k
Zestimate®
$826k
0% Under Valued
Lot Size
6,098 sqft
Rent Estimate
$3,461/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.

9

Ysabel Barnett Elementary School

K-5
0.5 mi away
8

James L. Day Middle School

6-8
0.7 mi away
9

Chaparral High School

9-12
0.5 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
7.69%
Total ROI
28.1%
Cash Flow
$1,117/mo
DSCR
1.27
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
2026-08-05Sold$825,000$328
2026-07-16Pending sale$825,000$328
2026-07-09Listed for sale$825,000$328
2017-07-05Sold$485,000$193
2017-05-06Pending sale$495,500$197
2017-04-30Listed for sale$495,500$197
2009-01-05Sold$325,000$129
2005-06-28Sold$509,000$203

Tax History

YearProperty TaxTax Assessment
2026$0$562,879
2025$7,513.4$551,843
2024$7,432.36$541,023
2023$7,401.24$530,415
2022$7,276.74$520,016
2021$7,161.52$509,820
2020$7,097.04$504,594
2019$7,007.24$494,700
2018$6,891.28$485,000
2017$5,409.38$360,603
2016$5,409.38$353,533
2015$5,362.96$348,225
2014$5,240.24$341,406
2013$0$310,000
2012$0$295,000
2011$0$297,000
2010$0$279,726
2009$0$297,000
2008$0$421,000
2007$0$529,563
2006$0$519,180
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,512
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: $825,000Rent Basis: Observed Comp Model ($3,461/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $413/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.76%

NOI: $22,802/yr

Cash-on-Cash Yield
-15.1%

On $189,750 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$352/mo
Homeowner / Hazard Insurance-$413/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$346/mo
Property Management (8% of rent)-$277/mo
Total Pure Operating Expenses-$1,561/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,461/mo
Less: Operating Expenses-$1,561/mo
Net Operating Income (NOI)+$1,900/mo
Less: Debt Service (30yr @ 6.75%)-$4,281/mo
Net Cash Flow
$-2,381/mo
$-28,567/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

28928 Davenport Ln | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens