OFF_MARKETRisky Deal6 days on market

24785 Queens Ct

24785 Queens Ct, Laguna Niguel, CA 92677, Laguna Niguel, CA 92677
$2,399,000
Zestimate®:$2,404,900$5,900 Under Market

Listing Price

Property image 1
24785 Queens Ct, Laguna Niguel, CA 92677
Loc: Laguna Niguel, CA
Days Listed
6
Tax Assessed
$1754k
Zestimate®
$2405k
0% Under Valued
Lot Size
10,500 sqft
Rent Estimate
$6,896/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

Marian Bergeson Elementary School

K-5
1 mi away
9

Aliso Viejo Middle School

6-8
2.9 mi away
10

Aliso Niguel High School

9-12
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
2.22%
Total ROI
0.8%
Cash Flow
$-7,686/mo
DSCR
0.37
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
2026-09-04Sold$2,399,000$827
2026-08-08Contingent$2,399,000$827
2026-07-29Listed for sale$2,399,000$827
2021-09-24Sold$1,600,000$552
2021-09-05Pending sale$1,488,000$513
2019-03-02Listing removed$6,650$2
2019-02-16Price change$6,650$2
2019-01-19Price change$6,750$2
2019-01-10Price change$6,950$2
2018-12-21Price change$7,250$3
2018-11-30Listed for rent$7,900$3
2018-04-23Listing removed$1,499,900$517
2018-03-21Listed for sale$1,499,900$517
2016-10-20Sold$1,268,000$437
2016-09-02Pending sale$1,268,888$438
2016-07-13Listed for sale$1,268,888$438
2005-09-06Sold$1,110,000$383

Tax History

YearProperty TaxTax Assessment
2026$0$1,753,646
2025$17,286$1,719,261
2024$16,998$1,685,550
2023$16,792.65$1,652,500
2022$18,009.64$1,600,000
2021$13,761.62$1,359,551
2020$13,624.62$1,345,611
2019$13,624.62$1,319,227
2018$13,356.42$1,293,360
2017$12,844.54$1,268,000
2016$12,844.54$1,088,348
2015$10,961.2$1,072,000
2014$9,291.52$923,000
2013$0$809,000
2012$0$809,000
2011$0$809,000
2010$0$809,000
2009$0$809,000
2008$0$936,000
2007$0$1,122,000
2006$0$1,100,000
2005$0$459,150
2004$0$450,148
2003$0$441,898
2002$0$433,234
2001$4,256.4$424,740
2000$4,177.34$416,412
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,900
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: $2,399,000Rent Basis: Observed Comp Model ($6,896/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.51%

NOI: $36,167/yr

Cash-on-Cash Yield
-20.5%

On $551,770 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)-$1,096/mo
Homeowner / Hazard Insurance-$1,200/mo
Vacancy Reserve (5% of rent)-$345/mo
Repairs & Maintenance (10% of rent)-$690/mo
Property Management (8% of rent)-$552/mo
Total Pure Operating Expenses-$3,882/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,896/mo
Less: Operating Expenses-$3,882/mo
Net Operating Income (NOI)+$3,014/mo
Less: Debt Service (30yr @ 6.75%)-$12,448/mo
Net Cash Flow
$-9,434/mo
$-113,208/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Laguna Niguel.