OFF_MARKETExcellent Deal7 days on market

8868 Randolph St

8868 Randolph St, Riverside, CA 92503, Riverside, CA 92503
$580,000

Listing Price

Property image 1
8868 Randolph St, Riverside, CA 92503
Loc: Riverside, CA
Days Listed
7
Tax Assessed
$145k
Lot Size
7,841 sqft
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.

3

Terrace Elementary School

K-5
0.1 mi away
5

Loma Vista Middle School

6-8
1.9 mi away
4

Norte Vista High School

9-12
0.5 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
8.13%
Total ROI
30.3%
Cash Flow
$998/mo
DSCR
1.34
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
2026-09-09Pending sale$580,000$460
2026-09-01Listed for sale$580,000$460
2026-07-14Sold$441,400$350
2026-07-09Pending sale$450,000$357
2026-07-07Listed for sale$450,000$357
2019-09-09Listing removed$1,840$1
2019-08-29Listed for rent$1,840$1
2018-10-13Listing removed$1,650$1
2018-09-18Listed for rent$1,650$1

Tax History

YearProperty TaxTax Assessment
2026$0$144,895
2025$1,803.46$142,055
2024$1,747.82$139,270
2023$1,721.62$136,540
2022$1,619.82$133,864
2021$1,606$131,240
2020$1,581.04$129,895
2019$1,561.14$127,349
2018$1,540.14$124,853
2017$1,512.58$122,406
2016$1,512.58$120,007
2015$1,466.48$118,206
2014$1,460.92$115,892
2013$0$115,370
2012$0$113,109
2011$0$110,892
2010$0$110,065
2009$0$110,330
2008$0$108,167
2007$0$106,047
2006$0$103,968
2005$0$101,931
2003$0$98,104
2002$0$96,181
2001$1,120.34$94,296
2000$1,106.02$92,448
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,260
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: $580,000Rent Basis: Modeled Estimate ($4,640/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $290/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.60%

NOI: $38,307/yr

Cash-on-Cash Yield
1.6%

On $133,400 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.4%

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)-$91/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$464/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$1,448/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,640/mo
Less: Operating Expenses-$1,448/mo
Net Operating Income (NOI)+$3,192/mo
Less: Debt Service (30yr @ 6.75%)-$3,009/mo
Net Cash Flow
$183/mo
$2,193/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverside.