FOR_SALERisky Deal45 days on market
11524 Deep Creek Rd
11524 Deep Creek Rd, Apple Valley, CA 92308, Apple Valley, CA 92308
11524 Deep Creek Rd, Apple Valley, CA 92308
Loc: Apple Valley, CA
Days Listed
45
Tax Assessed
$420k
Zestimate®
$640k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$2,046/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
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
2.44%
Total ROI
1.9%
Cash Flow
$-1,960/mo
DSCR
0.40
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $649,000Rent Basis: Observed Comp Model ($2,046/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.83%
NOI: $11,855/yr
Cash-on-Cash Yield
-19.1%
On $149,270 invested
DSCR Ratio
0.29x
Negative debt coverage
5-Yr Leveraged ROI
+-1.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$263/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$205/mo
Property Management (8% of rent)-$164/mo
Total Pure Operating Expenses-$1,058/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,046/mo
Less: Operating Expenses-$1,058/mo
Net Operating Income (NOI)+$988/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-2,380/mo
$-28,555/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apple Valley.