OFF_MARKETGood Deal7 days on market
3510 McKenzie St
3510 McKenzie St, Riverside, CA 92503, Riverside, CA 92503
3510 McKenzie St, Riverside, CA 92503
Loc: Riverside, CA
Days Listed
7
Tax Assessed
$528k
Zestimate®
$433k
2% Under Valued
Lot Size
6,534 sqft
Rent Estimate
$3,208/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
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
6.37%
Total ROI
21.5%
Cash Flow
$106/mo
DSCR
1.05
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $425,888Rent Basis: Observed Comp Model ($3,208/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $213/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.43%
NOI: $23,126/yr
Cash-on-Cash Yield
-3.5%
On $97,954 invested
DSCR Ratio
0.87x
Negative debt coverage
5-Yr Leveraged ROI
+76.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$330/mo
Homeowner / Hazard Insurance-$213/mo
Vacancy Reserve (5% of rent)-$160/mo
Repairs & Maintenance (10% of rent)-$321/mo
Property Management (8% of rent)-$257/mo
Total Pure Operating Expenses-$1,281/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,208/mo
Less: Operating Expenses-$1,281/mo
Net Operating Income (NOI)+$1,927/mo
Less: Debt Service (30yr @ 6.75%)-$2,210/mo
Net Cash Flow
$-283/mo
$-3,392/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Riverside.