OFF_MARKETExcellent Deal88 days on market

20683 Waalew Rd Space B163

20683 Waalew Rd Space B163, Apple Valley, CA 92307, Apple Valley, CA 92307
$98,000
Zestimate®:$95,900

Listing Price

Property image 1
20683 Waalew Rd Space B163, Apple Valley, CA 92307
Loc: Apple Valley, CA
Days Listed
88
Tax Assessed
$21k
Zestimate®
$96k
Market Rate
Lot Size
2,925 sqft
Rent Estimate
$1,732/mo
Est. Cash Flow base
Type
manufactured

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

Sycamore Rocks Elementary School

K-6
3.5 mi away
1

Phoenix Academy

K-8
1.7 mi away
4

Granite Hills High School

9-12
4.2 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
17.61%
Total ROI
77.7%
Cash Flow
$943/mo
DSCR
2.90
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
2026-09-01Pending sale$98,000$56
2026-08-12Price change$98,000$56
2026-07-28Price change$99,500$57
2026-07-15Price change$100,000$57
2026-06-29Price change$105,000$60
2026-06-25Price change$107,500$61
2026-05-13Price change$110,000$63
2026-05-05Price change$115,000$66
2026-04-23Listed for sale$120,000$68

Tax History

YearProperty TaxTax Assessment
2026$0$20,500
2025$363.29$20,500
2024$0$20,500
2023$0$20,500
2022$0$13,500
2021$141.53$13,500
2020$141.53$13,500
2019$409.41$39,000
2018$407.07$39,000
2017$409.84$39,000
2016$409.84$39,000
2015$410.97$39,000
2014$411.13$39,000
2013$0$39,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,752
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: $98,000Rent Basis: Observed Comp Model ($1,732/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
14.34%

NOI: $14,050/yr

Cash-on-Cash Yield
35.3%

On $22,540 invested

DSCR Ratio
2.30x

Prime loan qualification

5-Yr Leveraged ROI
+270.5%

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)-$13/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$173/mo
Property Management (8% of rent)-$139/mo
Total Pure Operating Expenses-$561/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,732/mo
Less: Operating Expenses-$561/mo
Net Operating Income (NOI)+$1,171/mo
Less: Debt Service (30yr @ 6.75%)-$509/mo
Net Cash Flow
$662/mo
$7,948/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apple Valley.