OFF_MARKETRisky Deal137 days on market

41776 Via Balderama

41776 Via Balderama, Temecula, CA 92592, Temecula, CA 92592
$1,099,000
Zestimate®:$1,100,100$1,100 Under Market

Listing Price

Property image 1
41776 Via Balderama, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
137
Tax Assessed
$468k
Zestimate®
$1100k
0% Under Valued
Lot Size
0.26 acres
Rent Estimate
$4,148/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

Vintage Hills Elementary School

K-5
0.5 mi away
9

Temecula Middle School

6-8
0.9 mi away
9

Temecula Valley High School

9-12
1.7 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
3.47%
Total ROI
7.0%
Cash Flow
$-2,383/mo
DSCR
0.57
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$1,100,000$376
2026-08-13Pending sale$1,099,000$376
2026-07-22Listed for sale$1,099,000$376
1999-02-01Sold$265,000$91
1995-07-27Sold$219,000$75
1995-01-11Sold$63,000$22

Tax History

YearProperty TaxTax Assessment
2026$0$467,799
2025$5,399.32$458,627
2024$5,318.82$449,635
2023$5,273.86$440,820
2022$5,155.04$432,178
2021$5,046.92$423,705
2020$4,991.56$419,362
2019$4,917.92$411,140
2018$4,820.88$403,079
2017$4,734.16$395,176
2016$4,734.16$387,429
2015$4,983.06$381,611
2014$5,102.34$374,137
2013$0$372,448
2012$0$333,000
2011$0$357,987
2010$0$355,312
2009$0$356,158
2008$0$349,175
2007$0$342,329
2006$0$335,618
2005$0$298,038
2003$0$286,842
2002$0$281,219
2001$4,767.5$275,706
2000$4,785.86$270,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,923
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: $1,099,000Rent Basis: Observed Comp Model ($4,148/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.57%

NOI: $28,219/yr

Cash-on-Cash Yield
-15.9%

On $252,770 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.7%

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)-$292/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$207/mo
Repairs & Maintenance (10% of rent)-$415/mo
Property Management (8% of rent)-$332/mo
Total Pure Operating Expenses-$1,796/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,148/mo
Less: Operating Expenses-$1,796/mo
Net Operating Income (NOI)+$2,352/mo
Less: Debt Service (30yr @ 6.75%)-$5,702/mo
Net Cash Flow
$-3,351/mo
$-40,211/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.

41776 Via Balderama | Temecula, CA | Haven AI Analysis | Haven by ScoutHavens