OFF_MARKETRisky Deal14 days on market

45608 Corte Royal

45608 Corte Royal, Temecula, CA 92592, Temecula, CA 92592
$1,025,000
Zestimate®:$1,021,700

Listing Price

Property image 1
45608 Corte Royal, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
14
Tax Assessed
$625k
Zestimate®
$1022k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$4,416/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.

10

Helen Hunt Jackson Elementary School

K-5
0.4 mi away
8

Vail Ranch Middle School

6-8
1.4 mi away
9

Great Oak High School

9-12
0.9 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
4.09%
Total ROI
10.1%
Cash Flow
$-1,690/mo
DSCR
0.67
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
2026-09-14Sold$950,000$295
2026-08-03Pending sale$1,025,000$318
2026-07-17Listed for sale$1,025,000$318
2020-05-02Listing removed$599,999$186
2020-05-02Listed for sale$599,999$186
2020-05-01Sold$560,000$174
2020-03-30Pending sale$599,999$186
2020-03-16Price change$599,999$186
2020-03-05Listed for sale$632,000$196
2001-11-16Sold$380,000$118
1998-07-09Sold$304,000$94

Tax History

YearProperty TaxTax Assessment
2026$0$624,684
2025$8,756.34$612,437
2024$8,616.58$600,429
2023$8,524.16$588,657
2022$8,340.76$577,116
2021$8,170.08$565,801
2020$7,846.38$550,581
2019$7,728.38$539,786
2018$7,575.52$529,203
2017$7,435.3$518,828
2016$7,435.3$508,656
2015$7,154.9$501,016
2014$6,858.66$483,000
2013$0$391,000
2012$0$374,000
2011$0$394,000
2010$0$378,000
2009$0$361,000
2008$0$458,430
2007$0$449,442
2006$0$440,630
2005$0$431,991
2003$0$415,760
2002$0$388,000
2001$4,989.36$324,951
2000$4,979.46$318,580
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,224
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: $1,025,000Rent Basis: Observed Comp Model ($4,416/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $513/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.92%

NOI: $29,963/yr

Cash-on-Cash Yield
-14.4%

On $235,750 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.4%

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)-$390/mo
Homeowner / Hazard Insurance-$513/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$353/mo
Total Pure Operating Expenses-$1,919/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,416/mo
Less: Operating Expenses-$1,919/mo
Net Operating Income (NOI)+$2,497/mo
Less: Debt Service (30yr @ 6.75%)-$5,319/mo
Net Cash Flow
$-2,822/mo
$-33,859/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

45608 Corte Royal | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens