OFF_MARKETRisky Deal3 days on market

4932 Gainsport Cir

4932 Gainsport Cir, Irvine, CA 92604, Irvine, CA 92604
$1,099,000
Zestimate®:$1,088,500

Listing Price

Property image 1
4932 Gainsport Cir, Irvine, CA 92604
Loc: Irvine, CA
Days Listed
3
Tax Assessed
$72k
Zestimate®
$1089k
Market Rate
Lot Size
6,600 sqft
Rent Estimate
$4,065/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

Greentree Elementary School

K-6
0.7 mi away
9

Venado Middle School

7-8
0.6 mi away
9

Irvine High School

9-12
0.9 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
3.88%
Total ROI
9.1%
Cash Flow
$-2,000/mo
DSCR
0.64
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
2026-09-03Sold$1,200,000$1,154
2026-08-13Contingent$1,099,000$1,057
2026-08-13Listed for sale$1,099,000$1,057

Tax History

YearProperty TaxTax Assessment
2026$0$71,571
2025$890$70,168
2024$864$68,793
2023$840.76$67,445
2022$815.2$66,123
2021$791.2$64,827
2020$785.78$64,163
2019$785.78$62,905
2018$767.18$61,672
2017$731.62$60,463
2016$731.62$59,278
2015$704.74$58,388
2014$681.04$57,245
2013$0$56,987
2012$0$55,870
2011$0$54,775
2010$0$54,366
2009$0$54,496
2008$0$53,428
2007$0$52,381
2006$0$51,354
2005$0$50,348
2004$0$49,361
2003$0$48,457
2002$0$47,507
2001$453.14$46,576
2000$446.42$45,663
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,040
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 ($4,065/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.77%

NOI: $30,424/yr

Cash-on-Cash Yield
-15.0%

On $252,770 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+19.0%

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)-$45/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$407/mo
Property Management (8% of rent)-$325/mo
Total Pure Operating Expenses-$1,530/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,065/mo
Less: Operating Expenses-$1,530/mo
Net Operating Income (NOI)+$2,535/mo
Less: Debt Service (30yr @ 6.75%)-$5,702/mo
Net Cash Flow
$-3,167/mo
$-38,006/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Irvine.