FOR_SALENeutral Deal6 days on market

27366 Basalt Way

27366 Basalt Way, Moreno Valley, CA 92555, Moreno Valley, CA 92555
$490,000
Zestimate®:$492,800$2,800 Under Market

Listing Price

Property image 1
27366 Basalt Way, Moreno Valley, CA 92555
Loc: Moreno Valley, CA
Days Listed
6
Tax Assessed
$396k
Zestimate®
$493k
1% Under Valued
Lot Size
2,178 sqft
Rent Estimate
$3,138/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

Moreno Elementary School

K-6
1 mi away
3

Mountain View Middle School

6-8
0.9 mi away
6

Valley View High School

9-12
0.8 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
5.81%
Total ROI
18.7%
Cash Flow
$-104/mo
DSCR
0.96
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
2026-08-29Listed for sale$490,000$318
2026-07-23Contingent$490,000$318
2026-07-09Listed for sale$490,000$318
2026-05-26Listing removed$2,900$2
2026-05-17Listed for rent$2,900$2

Tax History

YearProperty TaxTax Assessment
2026$0$396,322
2025$6,812.4$388,552
2024$6,618.26$380,934
2023$6,521.34$373,466
2022$6,332.28$366,144
2021$6,215.92$358,966
2020$4,114.04$173,642
2019$516.62$14,061
2018$524.36$13,786
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,542
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: $490,000Rent Basis: Observed Comp Model ($3,138/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $245/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.71%

NOI: $23,083/yr

Cash-on-Cash Yield
-6.6%

On $112,700 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.2%

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)-$248/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$314/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,214/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,138/mo
Less: Operating Expenses-$1,214/mo
Net Operating Income (NOI)+$1,924/mo
Less: Debt Service (30yr @ 6.75%)-$2,543/mo
Net Cash Flow
$-619/mo
$-7,427/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Moreno Valley.