OFF_MARKETRisky Deal6 days on market

13302 Knollwood Dr

13302 Knollwood Dr, Corona, CA 92883, Corona, CA 92883
$665,000

Listing Price

Property image 1
13302 Knollwood Dr, Corona, CA 92883
Loc: Corona, CA
Days Listed
6
Tax Assessed
$321k
Lot Size
7,405 sqft
Rent Estimate
$3,211/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.

6

Luiseño School

K-8
0.3 mi away
7

Temescal Canyon High School

9-12
4.8 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
4.46%
Total ROI
11.9%
Cash Flow
$-894/mo
DSCR
0.73
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
2021-03-24Listing removed$0
2016-03-09Listing removed$1,750$1
2016-03-05Listed for rent$1,750$1
2014-01-09Listing removed$309,900$207
2013-09-24Listed for sale$309,900$207

Tax History

YearProperty TaxTax Assessment
2016$0$321,012
2015$5,319.52$316,193
2014$5,233.42$316,000
2013$0$237,000
2012$0$225,000
2011$0$236,000
2010$0$212,000
2009$0$220,000
2008$0$305,000
2007$0$340,646
2006$0$333,968
2005$0$327,420
2003$0$150,690
2002$0$147,736
2001$3,063.18$144,840
2000$3,005.72$142,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,525
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: $665,000Rent Basis: Observed Comp Model ($3,211/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $333/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.50%

NOI: $23,266/yr

Cash-on-Cash Yield
-11.9%

On $152,950 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.9%

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)-$201/mo
Homeowner / Hazard Insurance-$333/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$321/mo
Property Management (8% of rent)-$257/mo
Total Pure Operating Expenses-$1,272/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,211/mo
Less: Operating Expenses-$1,272/mo
Net Operating Income (NOI)+$1,939/mo
Less: Debt Service (30yr @ 6.75%)-$3,451/mo
Net Cash Flow
$-1,512/mo
$-18,140/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Corona.