OFF_MARKETNeutral Deal11 days on market
15037 Miami Rd
15037 Miami Rd, Apple Valley, CA 92307, Apple Valley, CA 92307
15037 Miami Rd, Apple Valley, CA 92307
Loc: Apple Valley, CA
Days Listed
11
Tax Assessed
$499k
Zestimate®
$664k
2% Under Valued
Lot Size
1.01 acres
Rent Estimate
$4,008/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
2.1 mi away
1
Phoenix Academy
K-8
1.1 mi away
4
Granite Hills High School
9-12
4 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
5.56%
Total ROI
17.5%
Cash Flow
$-273/mo
DSCR
0.92
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 |
|---|---|---|---|
| 2026-08-04 | Price change | $649,000 | $171 |
| 2026-07-09 | Listed for sale | $675,000 | $178 |
| 2021-07-23 | Sold | $470,000 | $124 |
| 2021-01-14 | Listing removed | $0 | – |
| 2020-11-14 | Pending sale | $439,900 | $116 |
| 2020-07-08 | Price change | $439,900 | $116 |
| 2020-05-15 | Listed for sale | $450,000 | $119 |
| 2019-03-26 | Sold | $237,500 | $63 |
| 2018-12-29 | Pending sale | $252,600 | $67 |
| 2018-12-19 | Listed for sale | $252,600 | $67 |
| 2018-12-14 | Pending sale | $252,600 | $67 |
| 2018-12-07 | Price change | $252,600 | $67 |
| 2018-11-21 | Price change | $264,300 | $70 |
| 2018-11-20 | Pending sale | $272,700 | $72 |
| 2018-11-20 | Listed for sale | $272,700 | $72 |
| 2018-10-30 | Pending sale | $272,700 | $72 |
| 2018-10-17 | Price change | $272,700 | $72 |
| 2018-09-28 | Price change | $286,000 | $75 |
| 2018-09-25 | Pending sale | $302,300 | $80 |
| 2018-09-16 | Listed for sale | $302,300 | $80 |
| 2018-08-21 | Pending sale | $302,300 | $80 |
| 2018-08-14 | Price change | $302,300 | $80 |
| 2018-07-28 | Price change | $311,800 | $82 |
| 2018-07-18 | Listed for sale | $321,800 | $85 |
| 2018-07-16 | Pending sale | $321,800 | $85 |
| 2018-07-06 | Listed for sale | $321,800 | $85 |
| 2018-05-17 | Sold | $269,620 | $71 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $5,874.24 | $498,768 |
| 2024 | $5,708.24 | $488,988 |
| 2023 | $5,656.73 | $479,400 |
| 2022 | $4,413.52 | $367,913 |
| 2021 | $4,312.92 | $360,699 |
| 2020 | $4,260.4 | $357,000 |
| 2019 | $4,992.59 | $423,300 |
| 2018 | $1,255.21 | $96,420 |
| 2017 | $1,235.38 | $94,529 |
| 2016 | $1,235.38 | $92,675 |
| 2015 | $1,097.4 | $91,283 |
| 2014 | $1,079.54 | $89,495 |
| 2012 | $0 | $87,343 |
| 2011 | $0 | $85,631 |
| 2010 | $0 | $84,991 |
| 2009 | $0 | $85,193 |
| 2008 | $0 | $83,522 |
| 2007 | $0 | $81,884 |
| 2006 | $0 | $80,278 |
| 2005 | $0 | $78,704 |
| 2004 | $0 | $77,161 |
| 2002 | $0 | $74,262 |
| 2001 | $0 | $72,806 |
| 2000 | $0 | $71,378 |
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 ($4,008/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.53%
NOI: $29,393/yr
Cash-on-Cash Yield
-7.4%
On $149,270 invested
DSCR Ratio
0.73x
Negative debt coverage
5-Yr Leveraged ROI
+57.3%
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)-$312/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$401/mo
Property Management (8% of rent)-$321/mo
Total Pure Operating Expenses-$1,559/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,008/mo
Less: Operating Expenses-$1,559/mo
Net Operating Income (NOI)+$2,449/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-918/mo
$-11,017/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Apple Valley.