OFF_MARKETRisky Deal5 days on market

317 Calle Chueca

317 Calle Chueca, San Clemente, CA 92673, San Clemente, CA 92673
$2,595,000
Zestimate®:$2,545,000

Listing Price

Property image 1
317 Calle Chueca, San Clemente, CA 92673
Loc: San Clemente, CA
Days Listed
5
Tax Assessed
$1164k
Zestimate®
$2545k
Market Rate
Lot Size
9,120 sqft
Rent Estimate
$7,485/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

Marblehead Elementary School

K-5
0.7 mi away
8

Shorecliffs Middle School

6-8
0.7 mi away
9

San Clemente High School

9-12
1.3 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
2.16%
Total ROI
0.5%
Cash Flow
$-8,454/mo
DSCR
0.36
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
2026-08-21Sold$2,545,000$916
2026-08-08Pending sale$2,595,000$934
2026-07-26Contingent$2,595,000$934
2026-07-15Listed for sale$2,595,000$934
2010-06-28Sold$851,000$306
2010-05-09Price change$815,000$293
2010-04-29Listed for sale$0
2010-01-14Sold$825,861$297

Tax History

YearProperty TaxTax Assessment
2026$0$1,163,852
2025$11,458$1,141,032
2024$11,336$1,118,659
2023$11,097.12$1,096,725
2022$10,885.96$1,075,221
2021$10,676.14$1,054,139
2020$10,569.92$1,043,331
2019$10,569.92$1,022,874
2018$10,361.96$1,002,818
2017$9,964.84$983,155
2016$9,964.84$963,878
2015$9,774$949,400
2014$9,442.92$930,803
2013$0$895,286
2012$0$857,408
2011$0$857,408
2010$0$117,577
2009$0$117,858
2008$0$115,548
2007$0$113,283
2006$0$111,062
2005$0$108,885
2004$0$106,750
2003$0$104,794
2002$0$102,740
2001$1,126.92$100,726
2000$1,108.2$98,751
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,777
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: $2,595,000Rent Basis: Observed Comp Model ($7,485/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,298/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.73%

NOI: $44,857/yr

Cash-on-Cash Yield
-19.6%

On $596,850 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.6%

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)-$727/mo
Homeowner / Hazard Insurance-$1,298/mo
Vacancy Reserve (5% of rent)-$374/mo
Repairs & Maintenance (10% of rent)-$749/mo
Property Management (8% of rent)-$599/mo
Total Pure Operating Expenses-$3,747/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,485/mo
Less: Operating Expenses-$3,747/mo
Net Operating Income (NOI)+$3,738/mo
Less: Debt Service (30yr @ 6.75%)-$13,465/mo
Net Cash Flow
$-9,727/mo
$-116,722/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Clemente.