OFF_MARKETExcellent Deal4 days on market

19475 Us Highway 18

19475 Us Highway 18, Apple Valley, CA 92307, Apple Valley, CA 92307

$799,000

Zestimate®:$787,700

Listing Price

Log in to unlock AI Insights

19475 Us Highway 18, Apple Valley, CA 92307

Loc: Apple Valley, CA

Days Listed

4

Zestimate®

$788k

Market Rate

Lot Size

1.00 acres

Rent Estimate

$3,398/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

2.6 mi away

1

Phoenix Academy

K-8

1.4 mi away

4

Granite Hills High School

9-12

4.5 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

7.29%

Total ROI

26.1%

Cash Flow

$814/mo

DSCR

1.20

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

Date	Event	Price	Price/sqft
2026-07-16	Listed for sale	$799,000	$251

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

5

Baths

4

Sq Ft

3,178

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: $799,000Rent Basis: Observed Comp Model ($3,398/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

2.58%

NOI: $20,605/yr

Cash-on-Cash Yield

-15.9%

On $183,770 invested

DSCR Ratio

0.41x

Negative debt coverage

5-Yr Leveraged ROI

+14.9%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$499/mo

Homeowner / Hazard Insurance-$400/mo

Vacancy Reserve (5% of rent)-$170/mo

Repairs & Maintenance (10% of rent)-$340/mo

Property Management (8% of rent)-$272/mo

Total Pure Operating Expenses-$1,681/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,398/mo

Less: Operating Expenses-$1,681/mo

Net Operating Income (NOI)+$1,717/mo

Less: Debt Service (30yr @ 6.75%)-$4,146/mo

Net Cash Flow

$-2,429/mo

$-29,145/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Apple Valley.