OFF_MARKETRisky Deal7 days on market

4501 Prospect Ave

4501 Prospect Ave, Yorba Linda, CA 92886, Yorba Linda, CA 92886
$1,499,000
Zestimate®:$1,563,200$64,200 Under Market

Listing Price

Property image 1
4501 Prospect Ave, Yorba Linda, CA 92886
Loc: Yorba Linda, CA
Days Listed
7
Tax Assessed
$1189k
Zestimate®
$1563k
4% Under Valued
Lot Size
0.34 acres
Rent Estimate
$5,234/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

Rose Drive Elementary School

K-5
0.3 mi away
9

Yorba Linda Middle School

6-8
0.8 mi away
9

El Dorado High School

9-12
1.1 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
2.57%
Total ROI
2.5%
Cash Flow
$-4,367/mo
DSCR
0.42
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
2026-08-25Sold$1,563,000$963
2026-07-25Pending sale$1,499,000$924
2026-07-16Listed for sale$1,499,000$924
2006-08-25Sold$830,000$511
1998-12-23Sold$315,000$194

Tax History

YearProperty TaxTax Assessment
2026$0$1,189,191
2025$12,954$1,165,874
2024$12,738$1,143,014
2023$9,375.86$824,379
2022$9,291.68$808,215
2021$9,311.17$772,466
2020$8,500.6$735,000
2019$8,500.6$735,000
2018$8,353.32$686,000
2017$7,230.88$625,000
2016$7,230.88$625,000
2015$7,219.06$625,000
2014$6,508$565,220
2013$0$479,000
2012$0$479,000
2011$0$479,000
2010$0$479,000
2009$0$479,000
2008$0$694,000
2007$0$830,000
2006$0$361,361
2005$0$354,276
2004$0$347,330
2003$0$340,965
2002$0$334,280
2001$3,380.06$327,726
2000$3,314.7$321,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,623
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: $1,499,000Rent Basis: Observed Comp Model ($5,234/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.03%

NOI: $30,443/yr

Cash-on-Cash Yield
-18.2%

On $344,770 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.0%

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)-$743/mo
Homeowner / Hazard Insurance-$750/mo
Vacancy Reserve (5% of rent)-$262/mo
Repairs & Maintenance (10% of rent)-$523/mo
Property Management (8% of rent)-$419/mo
Total Pure Operating Expenses-$2,697/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,234/mo
Less: Operating Expenses-$2,697/mo
Net Operating Income (NOI)+$2,537/mo
Less: Debt Service (30yr @ 6.75%)-$7,778/mo
Net Cash Flow
$-5,241/mo
$-62,893/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yorba Linda.