OFF_MARKETRisky Deal74 days on market

30881 Bristly Ct

30881 Bristly Ct, Murrieta, CA 92563, Murrieta, CA 92563
$850,000
Zestimate®:$844,700

Listing Price

Property image 1
30881 Bristly Ct, Murrieta, CA 92563
Loc: Murrieta, CA
Days Listed
74
Tax Assessed
$729k
Zestimate®
$845k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$5,062/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

Harvest Hill S.T.E.A.M. Academy

K-8
0.9 mi away
8

Santa Rosa Academy

K-12
5.5 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
4.87%
Total ROI
14.0%
Cash Flow
$-846/mo
DSCR
0.80
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
2026-08-20Contingent$850,000$223
2026-08-04Listed for sale$850,000$223
2021-03-10Sold$660,000$173
2018-08-30Listing removed$520,000$136
2018-08-20Price change$520,000$136
2018-08-06Listed for sale$545,000$143
2014-11-14Sold$424,500$111

Tax History

YearProperty TaxTax Assessment
2026$0$728,692
2025$13,293.26$714,404
2024$13,016.06$700,397
2023$13,003.74$686,664
2022$12,884.5$673,200
2021$10,759.5$488,253
2020$10,744.28$483,248
2019$10,083.34$440,274
2018$9,821.3$431,642
2017$9,701.5$423,180
2016$9,701.5$414,883
2015$9,373.82$408,652
2014$5,427.76$56,737
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,817
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: $850,000Rent Basis: Observed Comp Model ($5,062/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.26%

NOI: $36,208/yr

Cash-on-Cash Yield
-8.6%

On $195,500 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.4%

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)-$455/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$506/mo
Property Management (8% of rent)-$405/mo
Total Pure Operating Expenses-$2,045/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,062/mo
Less: Operating Expenses-$2,045/mo
Net Operating Income (NOI)+$3,017/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-1,393/mo
$-16,718/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murrieta.

30881 Bristly Ct | Murrieta, CA | Haven AI Analysis | Haven by ScoutHavens