OFF_MARKETNeutral Deal61 days on market

22324 Rancho

22324 Rancho, Apple Valley, CA 92308, Apple Valley, CA 92308
$499,000
Zestimate®:$499,300$300 Under Market

Listing Price

Property image 1
22324 Rancho, Apple Valley, CA 92308
Loc: Apple Valley, CA
Days Listed
61
Tax Assessed
$12k
Zestimate®
$499k
0% Under Valued
Lot Size
0.71 acres
Rent Estimate
$2,890/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.

1

Mariana Academy

K-8
1.4 mi away
5

Apple Valley High School

9-12
2.9 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
5.42%
Total ROI
16.7%
Cash Flow
$-271/mo
DSCR
0.89
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
2026-09-08Pending sale$499,000$267
2026-09-03Listing removed$499,000$267
2026-07-14Price change$499,000$267
2026-06-20Price change$519,000$278
2026-05-20Listed for sale$539,000$289

Tax History

YearProperty TaxTax Assessment
2026$0$11,973
2025$270.47$11,738
2024$264.61$11,508
2023$261.5$11,282
2022$257.61$11,061
2021$247.77$10,844
2020$244.63$10,733
2019$240.53$10,523
2018$235.75$10,317
2017$232.39$10,115
2016$232.39$9,917
2015$170.38$9,768
2014$168.18$9,577
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,867
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: $499,000Rent Basis: Observed Comp Model ($2,890/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.73%

NOI: $23,614/yr

Cash-on-Cash Yield
-6.5%

On $114,770 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.7%

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)-$7/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$145/mo
Repairs & Maintenance (10% of rent)-$289/mo
Property Management (8% of rent)-$231/mo
Total Pure Operating Expenses-$922/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,890/mo
Less: Operating Expenses-$922/mo
Net Operating Income (NOI)+$1,968/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-621/mo
$-7,457/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apple Valley.

22324 Rancho | Apple Valley, CA | Haven AI Analysis | Haven by ScoutHavens