For SaleRisky Deal11 days on market

13889 Olathe Rd

13889 Olathe Rd, Apple Valley, CA 92307, Apple Valley, CA 92307
$597,777
Estimate®:$593,100

Listing Price

Property image 1
13889 Olathe Rd, Apple Valley, CA 92307
Loc: Apple Valley, CA
Days Listed
11
Estimate®
$593k
Market Rate
Lot Size
0.57 acres
Rent Estimate
$3,196/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

Rio Vista Elementary School

K-6
1.1 mi away
4

Sitting Bull Academy

K-8
1.3 mi away
4

Granite Hills High School

9-12
3.8 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Tuscan-inspiredstucco exteriorbrick accentsturretdusk lightingspacious drivewayarched entrywaysstaged landscapingmulti-gabled roofluxury residentialwarm ambiancesingle-story

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.66%
Total ROI
8.0%
Cash Flow
$-1,200/mo
DSCR
0.60
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-1,200/mo net cash flow with a 3.7% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Apple Valley, CA
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-15Listed for sale$597,777$182
2026-08-23Listing removed$0
2026-08-22Price change$717,777$219
2026-07-27Listed for sale$617,777$189
2026-04-22Listing removed$0
2026-04-16Price change$649,999$198
2026-03-24Price change$589,900$180
2026-03-09Price change$614,900$188
2026-02-19Listed for sale$598,900$183
2026-02-09Pending sale$598,900$183
2026-02-04Price change$598,900$183
2026-02-02Listed for sale$589,900$180
2026-01-06Listing removed$0
2026-01-02Price change$589,900$180
2025-12-14Listed for sale$579,900$177
2025-06-12Listing removed$0
2025-06-08Listed for sale$599,888$183
2023-11-05Listing removed$0
2023-10-27Listed for rent$3,480$1
2023-06-24Listing removed$0
2023-06-22Listed for rent$3,500$1
2022-07-18Listing removed$0
2022-07-16Listed for sale$658,888$201
2014-05-19Sold$260,000$79
2012-10-16Sold$250,000$76
2012-05-25Sold$200,000$61
2006-07-31Sold$485,000$148
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,277
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 5b/3ba in Apple Valley
+18% vs. list
$
$147,465
75% Rule
Maximum Allowable Offer (MAO)
$381,568

Calculated as (75% × $705,377) − $147,465

Asking Price is $216,209 (36.2%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $381,568 based on $147,465 in required updates.
Current Asking Price:$597,777
Estimated ARV:$705,377
Estimated Renovation:$147,465
All-In Capital Basis (MAO + Rehab):$529,033
Projected Equity Margin:+$176,344
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 Provenance:[Observed] List Price: $597,777[Observed] Rent: $3,196/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $299/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.59%

NOI: $21,460/yr

Cash-on-Cash Yield
-11.5%

On $137,489 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+36.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.75% of basis)-$374/mo
[Estimated]Homeowner / Hazard Insurance-$299/mo
[Defaulted]Vacancy Reserve (5% of rent)-$160/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$320/mo
[Defaulted]Property Management (8% of rent)-$256/mo
Total Pure Operating Expenses-$1,408/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,196/mo
Less: Operating Expenses-$1,408/mo
Net Operating Income (NOI)+$1,788/mo
Less: Debt Service (30yr @ 6.75%)-$3,102/mo
Net Cash Flow
$-1,313/mo
$-15,761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apple Valley.