FOR_SALERisky Deal6 days on market

15561 Apple Valley Rd

15561 Apple Valley Rd, Apple Valley, CA 92307, Apple Valley, CA 92307

$569,900

Zestimate®:$570,100$200 Under Market

Listing Price

15561 Apple Valley Rd, Apple Valley, CA 92307

Loc: Apple Valley, CA

Days Listed

Zestimate®

$570k

0% Under Valued

Lot Size

0.69 acres

Rent Estimate

$3,309/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.

Desert Knolls Elementary School

K-6

0.4 mi away

Academy for Academic Excellence

K-12

0.7 mi away

Granite Hills High School

9-12

5.9 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

4.76%

Total ROI

13.5%

Cash Flow

$-621/mo

DSCR

0.78

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
2026-09-05	Price change	$569,900	$257
2026-08-14	Price change	$589,000	$266
2026-07-14	Listed for sale	$599,988	$271

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

2,218

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: $569,900Rent Basis: Observed Comp Model ($3,309/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $285/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.01%

NOI: $22,881/yr

Cash-on-Cash Yield

-9.6%

On $131,077 invested

DSCR Ratio

0.64x

Negative debt coverage

5-Yr Leveraged ROI

+46.1%

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)-$356/mo

Homeowner / Hazard Insurance-$285/mo

Vacancy Reserve (5% of rent)-$165/mo

Repairs & Maintenance (10% of rent)-$331/mo

Property Management (8% of rent)-$265/mo

Total Pure Operating Expenses-$1,402/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,309/mo

Less: Operating Expenses-$1,402/mo

Net Operating Income (NOI)+$1,907/mo

Less: Debt Service (30yr @ 6.75%)-$2,957/mo

Net Cash Flow

$-1,050/mo

$-12,604/year

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

Similar Properties Nearby

Explore other investment opportunities in Apple Valley.