OFF_MARKETNeutral Deal5 days on market

11578 Luna Rd

11578 Luna Rd, Victorville, CA 92392, Victorville, CA 92392
$390,000
Zestimate®:$405,000$15,000 Under Market

Listing Price

Property image 1
11578 Luna Rd, Victorville, CA 92392
Loc: Victorville, CA
Days Listed
5
Tax Assessed
$174k
Zestimate®
$405k
4% Under Valued
Lot Size
7,390 sqft
Rent Estimate
$2,533/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

Vista Verde Elementary School

K-5
0.5 mi away
2

Quail Valley Middle School

6-8
4.9 mi away
5

Serrano High School

9-12
10.8 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
5.52%
Total ROI
17.3%
Cash Flow
$-177/mo
DSCR
0.91
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$405,000$274
2026-07-21Pending sale$390,000$264
2008-10-22Sold$130,000$88
2008-08-23Listed for sale$130,000$88
2006-03-24Sold$281,000$190

Tax History

YearProperty TaxTax Assessment
2026$0$174,173
2025$3,158.24$170,758
2024$3,028.23$167,410
2023$3,004.01$164,127
2022$2,959.02$160,908
2021$2,912.82$157,753
2020$2,890.57$156,136
2019$2,854.33$153,075
2018$2,821.28$150,074
2017$2,791.26$147,131
2016$2,791.26$144,246
2015$2,756.14$142,079
2014$2,728.85$121,400
2013$0$105,500
2012$0$105,500
2011$0$105,500
2010$0$105,500
2009$0$124,000
2008$0$170,000
2007$0$286,610
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,479
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: $390,000Rent Basis: Observed Comp Model ($2,533/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $195/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.07%

NOI: $19,759/yr

Cash-on-Cash Yield
-5.0%

On $89,700 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+69.0%

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)-$109/mo
Homeowner / Hazard Insurance-$195/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$203/mo
Total Pure Operating Expenses-$886/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,533/mo
Less: Operating Expenses-$886/mo
Net Operating Income (NOI)+$1,647/mo
Less: Debt Service (30yr @ 6.75%)-$2,024/mo
Net Cash Flow
$-377/mo
$-4,525/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Victorville.