OFF_MARKETRisky Deal4 days on market

45165 Oak Manor Ct

45165 Oak Manor Ct, Temecula, CA 92590, Temecula, CA 92590
$2,999,000
Zestimate®:$2,813,100

Listing Price

Property image 1
45165 Oak Manor Ct, Temecula, CA 92590
Loc: Temecula, CA
Days Listed
4
Tax Assessed
$1034k
Zestimate®
$2813k
Market Rate
Lot Size
4.79 acres
Rent Estimate
$7,676/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.

9

Alta Murrieta Elementary School

K-5
6.6 mi away
7

Thompson Middle School

6-8
5.9 mi away
8

Murrieta Valley High School

9-12
6 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
1.87%
Total ROI
-1.0%
Cash Flow
$-10,488/mo
DSCR
0.31
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
2026-07-24Listed for sale$2,999,000$507
1999-02-24Sold$122,000$21
1998-01-21Sold$103,000$17

Tax History

YearProperty TaxTax Assessment
2026$0$1,033,537
2025$13,050.9$1,013,273
2024$12,815.82$993,406
2023$12,974.68$973,928
2022$12,739.68$954,832
2021$12,509.28$936,111
2020$12,390.26$926,513
2019$12,166.72$908,347
2018$11,947.64$890,537
2017$11,788.76$873,077
2016$11,788.76$855,958
2015$11,518.3$843,102
2014$11,031.22$826,589
2013$0$822,856
2012$0$806,722
2011$0$790,905
2010$0$736,000
2009$0$786,863
2008$0$771,435
2007$0$756,309
2006$0$741,480
2005$0$726,942
2003$0$661,129
2002$0$648,166
2001$7,264.32$455,928
2000$3,867.04$191,440
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
5,917
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: $2,999,000Rent Basis: Observed Comp Model ($7,676/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.51%

NOI: $45,175/yr

Cash-on-Cash Yield
-20.5%

On $689,770 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.4%

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)-$646/mo
Homeowner / Hazard Insurance-$1,500/mo
Vacancy Reserve (5% of rent)-$384/mo
Repairs & Maintenance (10% of rent)-$768/mo
Property Management (8% of rent)-$614/mo
Total Pure Operating Expenses-$3,911/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,676/mo
Less: Operating Expenses-$3,911/mo
Net Operating Income (NOI)+$3,765/mo
Less: Debt Service (30yr @ 6.75%)-$15,561/mo
Net Cash Flow
$-11,797/mo
$-141,559/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.