OFF_MARKETRisky Deal2 days on market

29954 Goldmine Cir

29954 Goldmine Cir, Menifee, CA 92586, Menifee, CA 92586
$529,000
Zestimate®:$526,000

Listing Price

Property image 1
29954 Goldmine Cir, Menifee, CA 92586
Loc: Menifee, CA
Days Listed
2
Tax Assessed
$327k
Zestimate®
$526k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,491/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.

8

Evans Ranch Elementary School

K-5
0.6 mi away
7

Menifee Valley Middle School

6-8
2.1 mi away
N/A

Menifee Preschool

Elementary
0.6 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
4.12%
Total ROI
10.2%
Cash Flow
$-860/mo
DSCR
0.68
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
2016-05-13Sold$276,500$215
2016-04-15Pending sale$270,000$210
2016-03-22Listed for sale$270,000$210
2014-03-24Sold$240,000$186
2014-02-13Listed for sale$229,900$178
2013-10-24Sold$176,600$137

Tax History

YearProperty TaxTax Assessment
2025$3,854.62$327,312
2024$3,773.58$320,895
2023$3,795.08$314,604
2022$3,748.44$308,436
2021$3,681.34$302,389
2020$3,625.56$299,289
2019$3,552.74$293,422
2018$3,402.4$287,670
2017$3,344.3$282,030
2016$3,344.3$248,524
2015$3,462.46$244,794
2014$2,665.62$177,000
2013$0$147,796
2012$0$144,899
2011$0$142,059
2010$0$140,999
2009$0$141,335
2008$0$138,564
2007$0$135,848
2006$0$133,186
2005$0$130,576
2003$0$125,672
2002$0$123,208
2001$1,396.7$120,793
2000$1,380.52$118,425
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,288
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: $529,000Rent Basis: Observed Comp Model ($2,491/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $265/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.29%

NOI: $17,382/yr

Cash-on-Cash Yield
-12.8%

On $121,670 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.3%

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)-$205/mo
Homeowner / Hazard Insurance-$265/mo
Vacancy Reserve (5% of rent)-$125/mo
Repairs & Maintenance (10% of rent)-$249/mo
Property Management (8% of rent)-$199/mo
Total Pure Operating Expenses-$1,043/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,491/mo
Less: Operating Expenses-$1,043/mo
Net Operating Income (NOI)+$1,449/mo
Less: Debt Service (30yr @ 6.75%)-$2,745/mo
Net Cash Flow
$-1,296/mo
$-15,556/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Menifee.