OFF_MARKETRisky Deal5 days on market

956 W 14th St

956 W 14th St, Upland, CA 91786, Upland, CA 91786
$865,000
Zestimate®:$874,000$9,000 Under Market

Listing Price

Property image 1
956 W 14th St, Upland, CA 91786
Loc: Upland, CA
Days Listed
5
Tax Assessed
$200k
Zestimate®
$874k
1% Under Valued
Lot Size
10,033 sqft
Rent Estimate
$3,944/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.

7

Sycamore Elementary School

K-6
0.2 mi away
8

Pioneer Junior High School

7-8
1.2 mi away
7

Upland High School

9-12
0.7 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
4.69%
Total ROI
13.1%
Cash Flow
$-992/mo
DSCR
0.77
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
2026-09-04Contingent$865,000$430
2026-08-21Listed for sale$865,000$430
2026-08-11Contingent$865,000$430
2026-08-05Listed for sale$865,000$430

Tax History

YearProperty TaxTax Assessment
2026$0$200,223
2025$2,473.06$196,297
2024$2,239.74$192,448
2023$2,204.52$188,675
2022$2,156.34$184,975
2021$2,074.82$181,348
2020$2,017.88$179,488
2019$2,010.24$175,969
2018$1,962.34$172,518
2017$1,904.61$169,136
2016$1,904.61$165,820
2015$1,721.78$163,329
2014$1,681.7$160,130
2013$0$159,406
2012$0$156,280
2011$0$153,215
2010$0$152,070
2009$0$152,431
2008$0$149,442
2007$0$146,512
2006$0$143,639
2005$0$140,822
2004$0$138,061
2003$0$135,531
2002$0$132,874
2001$0$130,268
2000$0$127,714
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,013
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: $865,000Rent Basis: Observed Comp Model ($3,944/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $433/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.44%

NOI: $29,745/yr

Cash-on-Cash Yield
-12.1%

On $198,950 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.6%

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)-$125/mo
Homeowner / Hazard Insurance-$433/mo
Vacancy Reserve (5% of rent)-$197/mo
Repairs & Maintenance (10% of rent)-$394/mo
Property Management (8% of rent)-$316/mo
Total Pure Operating Expenses-$1,465/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,944/mo
Less: Operating Expenses-$1,465/mo
Net Operating Income (NOI)+$2,479/mo
Less: Debt Service (30yr @ 6.75%)-$4,488/mo
Net Cash Flow
$-2,010/mo
$-24,115/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Upland.

956 W 14th St | Upland, CA | Haven AI Analysis | Haven by ScoutHavens