OFF_MARKETGood Deal8 days on market

33146 Terrace Dr

33146 Terrace Dr, Temecula, CA 92592, Temecula, CA 92592
$800,000
Zestimate®:$825,000$25,000 Under Market

Listing Price

Property image 1
33146 Terrace Dr, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
8
Tax Assessed
$359k
Zestimate®
$825k
3% Under Valued
Lot Size
9,148 sqft
Rent Estimate
$3,700/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.

7

Pauba Valley Elementary School

K-5
0.4 mi away
8

Vail Ranch Middle School

6-8
0.3 mi away
9

Great Oak High School

9-12
1.9 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
6.11%
Total ROI
20.2%
Cash Flow
$30/mo
DSCR
1.01
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
2026-08-26Sold$825,000$366
2026-07-29Pending sale$800,000$355
2026-07-20Listed for sale$800,000$355
2000-03-24Sold$199,500$88

Tax History

YearProperty TaxTax Assessment
2026$0$359,188
2025$4,363.02$352,147
2024$4,298.2$345,243
2023$4,261.54$338,474
2022$4,162.82$331,838
2021$4,073.94$325,333
2020$4,021.72$321,998
2019$3,968.92$315,686
2018$3,889.62$309,497
2017$3,819.32$303,430
2016$3,819.32$297,481
2015$3,681$293,015
2014$3,570.7$287,277
2013$0$279,000
2012$0$262,000
2011$0$274,878
2010$0$222,000
2009$0$273,476
2008$0$268,114
2007$0$262,858
2006$0$224,371
2005$0$219,972
2003$0$211,709
2002$0$207,559
2001$3,606.2$203,490
2000$3,290.64$200,713
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,255
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: $800,000Rent Basis: Observed Comp Model ($3,700/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $26,694/yr

Cash-on-Cash Yield
-12.6%

On $184,000 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.4%

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)-$224/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$185/mo
Repairs & Maintenance (10% of rent)-$370/mo
Property Management (8% of rent)-$296/mo
Total Pure Operating Expenses-$1,475/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,700/mo
Less: Operating Expenses-$1,475/mo
Net Operating Income (NOI)+$2,225/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-1,927/mo
$-23,118/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.