OFF_MARKETRisky Deal138 days on market

31868 Corte Montoya

31868 Corte Montoya, Temecula, CA 92592, Temecula, CA 92592
$699,000
Zestimate®:$700,400$1,400 Under Market

Listing Price

Property image 1
31868 Corte Montoya, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
138
Tax Assessed
$427k
Zestimate®
$700k
0% Under Valued
Lot Size
6,534 sqft
Rent Estimate
$3,633/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

Red Hawk Elementary School

K-5
0.2 mi away
6

Erle Stanley Gardner Middle School

6-8
0.5 mi away
9

Great Oak High School

9-12
1.2 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
4.81%
Total ROI
13.7%
Cash Flow
$-734/mo
DSCR
0.79
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
2026-08-12Sold$700,000$287
2026-08-03Contingent$699,000$286
2026-07-22Listed for sale$699,000$286
2016-02-12Listing removed$2,159$1
2016-01-19Listed for rent$2,159$1
2013-06-08Listing removed$2,095$1
2013-05-29Price change$2,095$1
2013-05-01Listed for rent$2,195$1
2013-04-24Sold$340,000$139
2013-04-18Listed for sale$299,900$123
2013-03-14Listing removed$299,900$123
2013-02-01Pending sale$299,900$123
2013-01-30Price change$299,900$123
2012-11-23Price change$325,000$133
2012-10-11Price change$350,300$144
2012-09-08Listed for sale$0
2012-08-30Sold$428,443$176
2005-08-15Sold$463,500$190

Tax History

YearProperty TaxTax Assessment
2026$0$427,044
2025$6,180.62$418,671
2024$6,082.42$410,462
2023$6,017.96$402,415
2022$5,883.68$394,525
2021$5,760.28$386,790
2020$5,679.7$382,825
2019$5,596.94$375,320
2018$5,485.4$367,961
2017$5,384.18$360,748
2016$5,384.18$353,675
2015$5,183.22$348,365
2014$5,035.56$341,543
2013$0$288,000
2012$0$296,000
2011$0$296,000
2010$0$317,000
2009$0$270,000
2008$0$380,000
2007$0$472,770
2006$0$463,500
2005$0$211,304
2003$0$203,367
2002$0$199,380
2001$3,646.64$195,471
2000$3,646.9$191,639
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,441
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: $699,000Rent Basis: Observed Comp Model ($3,633/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.74%

NOI: $26,166/yr

Cash-on-Cash Yield
-10.8%

On $160,770 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.2%

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)-$267/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$182/mo
Repairs & Maintenance (10% of rent)-$363/mo
Property Management (8% of rent)-$291/mo
Total Pure Operating Expenses-$1,452/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,633/mo
Less: Operating Expenses-$1,452/mo
Net Operating Income (NOI)+$2,181/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,446/mo
$-17,357/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.