FOR_SALERisky Deal73 days on market

39980 Via Fernando

39980 Via Fernando, Temecula, CA 92592, Temecula, CA 92592
$1,699,000
Zestimate®:$1,654,800

Listing Price

Property image 1
39980 Via Fernando, Temecula, CA 92592
Loc: Temecula, CA
Days Listed
73
Zestimate®
$1655k
Market Rate
Lot Size
3.15 acres
Rent Estimate
$5,050/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.

8

Crowne Hill Elementary School

K-5
3.4 mi away
9

Temecula Middle School

6-8
4.3 mi away
9

Temecula Valley High School

9-12
5.4 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
1.94%
Total ROI
-0.6%
Cash Flow
$-5,845/mo
DSCR
0.32
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
2026-08-20Price change$1,699,000$340
2026-07-04Pending sale$1,799,000$360
2026-06-12Listed for sale$1,799,000$360
2026-05-20Listing removed$1,799,000$360
2026-05-09Contingent$1,799,000$360
2026-04-18Listed for sale$1,799,000$360
2025-08-26Listing removed$1,775,000$355
2025-06-23Listed for sale$1,775,000$355
2013-09-04Listing removed$1,495
2013-08-20Listed for rent$1,495
2012-08-30Listing removed$1,675
2012-08-20Listed for sale$1,675
2012-08-18Listing removed$1,495
2012-07-25Price change$1,495
2012-06-20Sold$505,000$101
2012-06-13Listed for rent$1,675
2012-03-12Price change$559,000$112
2011-10-28Listed for sale$599,000$120
2010-09-10Listing removed$699,000$140
2010-06-16Price change$699,000$140
2010-04-19Price change$749,000$150
2010-03-10Listed for sale$795,000$159
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
10
Baths
6
Sq Ft
5,004
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: $1,699,000Rent Basis: Observed Comp Model ($5,050/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $850/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.40%

NOI: $23,720/yr

Cash-on-Cash Yield
-21.0%

On $390,770 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-10.8%

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)-$1,062/mo
Homeowner / Hazard Insurance-$850/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$505/mo
Property Management (8% of rent)-$404/mo
Total Pure Operating Expenses-$3,073/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,050/mo
Less: Operating Expenses-$3,073/mo
Net Operating Income (NOI)+$1,977/mo
Less: Debt Service (30yr @ 6.75%)-$8,816/mo
Net Cash Flow
$-6,839/mo
$-82,069/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Temecula.