OFF_MARKETRisky Deal4 days on market
19801 Talihina Rd
19801 Talihina Rd, Apple Valley, CA 92307, Apple Valley, CA 92307
19801 Talihina Rd, Apple Valley, CA 92307
Loc: Apple Valley, CA
Days Listed
4
Tax Assessed
$367k
Zestimate®
$401k
1% Under Valued
Lot Size
0.43 acres
Rent Estimate
$2,363/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
4.99%
Total ROI
14.6%
Cash Flow
$-358/mo
DSCR
0.82
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: $399,000Rent Basis: Observed Comp Model ($2,363/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.18%
NOI: $16,680/yr
Cash-on-Cash Yield
-8.9%
On $91,770 invested
DSCR Ratio
0.67x
Negative debt coverage
5-Yr Leveraged ROI
+49.7%
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)-$230/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$118/mo
Repairs & Maintenance (10% of rent)-$236/mo
Property Management (8% of rent)-$189/mo
Total Pure Operating Expenses-$973/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,363/mo
Less: Operating Expenses-$973/mo
Net Operating Income (NOI)+$1,390/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-680/mo
$-8,164/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apple Valley.