CashFlowRE
Sign in Sign up
31850 Railroad Canyon Rd
D Composite 41.29
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +3.7/10.0
  • DSCR +3.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,999

31850 Railroad Canyon Rd · Canyon Lake, CA 92587
2 bd · 2.0 ba · 1,312 sqft · Condo public records · 160 Days on market
Built 1976 $752/mo HOA · 23% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

Key facts

  • Indoor laundry area
  • 16 parks
  • Private balcony

Tags

GATED WATERFRONT COMMUNITYRESORT STYLE AMENITIESPRIVATE BALCONYINDOOR LAUNDRY AREA400 ACRE WATERSKI FISHING LAKE16 PARKS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-698/yr) — negative.
  • To cash-flow at today's rent, offer at most $270k (3.7% below list).
  • Meets the 1% rule at list price ($3k rent vs $280k).
  • Recommended offer: $246k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.0% vs local median 2.3% in Canyon Lake — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 56/100 on livability (#825 in CA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, schools D, amenities F.
  • Lake Elsinore Unified (suburban): math 34% / reading 49% proficiency, ranked #210 of 517 in CA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 248 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 24y ago; this cycle's ask has dropped $39k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 23% of rent.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $246,399 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  11. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.38×
Total profit
$-48,613
Equity at exit
$41,749
10-year hold
IRR
-9.3%
Equity multiple
0.42×
Total profit
$-45,223
Equity at exit
$24,209

Cash invested: $78,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92587

Active inventory
248
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$3,227 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$270 /mo · $3,246/yr
Insurance
$117
HOA
$752
Vacancy / Maint / Mgmt
$678
Net cashflow
$-58

Break-even live

Break-even rent $3,301
Max offer price $269,728
Occupancy floor 97%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$70,000
Closing costs
$8,400
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30820 Early Round Dr Canyon Lake, CA 3.0 2.0 1408 $3,450 $2.45 5d 1 0.44mi
22910 Pheasant Dr Canyon Lake, CA 3.0 2.0 1535 $3,500 $2.28 24d 1 0.46mi
30505 Canyon Hills Rd #1502 Lake Elsinore, CA 3.0 2.5 1565 $3,500 $2.24 18d 1 0.57mi
30505 Canyon Hills Rd Lake Elsinore, CA 2.0 2.5 1274 $2,725 $2.14 43d 2 0.59mi
34281 Woodmont Lake Elsinore, CA 3.0 2.5 1767 $2,995 $1.69 10d 1 0.93mi
22392 Canyon Club Dr Canyon Lake, CA 2.0 2.0 1423 $2,600 $1.83 43d 1 1.06mi
24024 Roybal Way Lake Elsinore, CA 3.0 2.5 1792 $3,400 $1.90 16d 1 1.07mi
24024 Savory Way Lake Elsinore, CA 3.0 2.5 1805 $3,000 $1.66 43d 1 1.17mi
30345 Little Harbor Dr Canyon Lake, CA 3.0 2.0 1611 $3,945 $2.45 1d 1 1.18mi
23685 Casa Bonita Ave Menifee, CA 3.0 2.0 1277 $2,795 $2.19 1d 1 1.29mi
21963 Strawberry Ln Canyon Lake, CA 3.0 3.0 1347 $3,950 $2.93 24d 1 1.38mi
30062 Big Range Rd Canyon Lake, CA 1.0 1.0 1150 $2,400 $2.09 43d 1 1.47mi

HOA detail condo

Monthly dues
$752 · $9,024/yr
Likely covers
watertrashpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-09
    days on market $279,999 Active 160 DOM
  2. 2026-06-08
    days on market $279,999 Active 159 DOM
  3. 2026-06-07
    days on market $279,999 Active 158 DOM
  4. 2026-06-04
    days on market $279,999 Active 155 DOM
  5. 2026-06-03
    days on market $279,999 Active 154 DOM
  6. 2026-06-02
    days on market $279,999 Active 153 DOM
  7. 2026-06-01
    days on market $279,999 Active 152 DOM
  8. 2026-05-31
    days on market $279,999 Active 151 DOM
  9. 2026-05-06
    price $279,999 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  10. 2026-03-26
    price $299,499 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  11. 2026-03-04
    price $299,999 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  12. 2026-02-27
    price $313,500 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  13. 2026-02-12
    price $318,500 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  14. 2025-12-31
    listed $319,000 Active 1765-char remark
    Show marketing remark (1765 chars)

    Welcome to this inviting condo in the highly sought-after, gated waterfront community of Canyon Lake! Designed for easy living, this well-cared-for home offers a low-maintenance lifestyle paired with access to resort-style amenities that will keep even the most active individual busy as a bee! Inside, you’ll find a bright and open living space filled with natural light, creating a warm and welcoming atmosphere ideal for everyday living or entertaining. The thoughtfully designed kitchen features modern appliances, generous cabinetry, and a convenient breakfast bar—perfect for casual meals or hosting guests. The home offers three well-proportioned bedrooms, including a spacious primary suite complete with a private en-suite bathroom, ample closet space, and the added convenience of an indoor laundry area. A main-floor bedroom and bathroom provide flexibility for guests, a home office, or multigenerational living. Step outside to a private balcony or patio—an ideal spot to enjoy your morning coffee or relax while taking in peaceful community views. Canyon Lake living offers a 400 acre waterski/fishing lake, 16 parks most with beaches and playsets, basketball, baseball, pickle ball, equestrian center, 18 hole golf course, pools, dog park, BMX pump track, golf cart friendly streets, slalom course, ski jump, restaurants, miles of hiking/biking/horse trails, community events and so much more! Conveniently located near schools, shopping, dining, and major commuter routes, this home offers both comfort and convenience. Association dues include water, trash, and additional services, adding even more value. Don’t miss this opportunity to enjoy relaxed condo living in one of Canyon Lake’s most desirable communities.

  15. 2023-08-23
    soldstatus $270,000 Closed Sale 2379-char remark
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  16. 2023-08-23
    soldstatus $270,000
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  17. 2023-07-26
    status Pending Sale 2379-char remark
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  18. 2023-07-22
    status Active 2379-char remark
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  19. 2023-07-19
    status Pending Sale 2379-char remark
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  20. 2023-07-11
    listed $270,000 Active 2379-char remark
    Show marketing remark (2379 chars)

    Welcome to this beautiful condo located at 31850 Railroad Canyon Rd, situated in the desirable community of Canyon Lake. This well-maintained condo offers a convenient and low-maintenance lifestyle, making it the perfect choice for those seeking comfort and convenience. Step inside and be greeted by an open and spacious living area that features large windows, allowing for an abundance of natural light to fill the space. The living room is perfect for relaxation and entertaining, providing a comfortable atmosphere for gathering with family and friends. The condo offers a well-appointed kitchen equipped with modern appliances, ample cabinet space, and a convenient breakfast bar. Whether you're preparing a quick meal or hosting a dinner party, this kitchen provides all the necessities for your culinary needs. The condo includes three generously sized bedrooms, each offering a peaceful retreat for rest and relaxation. The master bedroom features a private en-suite bathroom and a spacious closet, providing convenience and privacy. The additional bedroom is versatile and can be used as a guest room, home office, or hobby space, depending on your preferences and needs. There is also a main floor bedroom and bathroom. The condo also comes with an indoor laundry room located conveniently in the master bedroom. Outside, you'll find a cozy balcony or patio area, perfect for enjoying a morning cup of coffee or unwinding at the end of the day. Embrace the serene surroundings and enjoy the beautiful views of the community. Living in this condo grants you access to the amenities and benefits of the Canyon Lake community. Take advantage of the private lake, where you can enjoy boating, fishing, and various water activities. The community also offers parks, sports courts, a golf course, and clubhouse facilities, ensuring there is always something to do for recreation and relaxation. Conveniently located near schools, shopping centers, dining establishments, and major transportation routes, this condo provides easy access to all the necessities of daily life. Don't miss the opportunity to own this wonderful condo at 31850 Railroad Canyon Rd, offering a comfortable and low-maintenance lifestyle in the desirable community of Canyon Lake, CA. Experience the best of condo living in this beautiful setting. Association dues include water, trash, and much more!

  21. 2022-02-22
    soldstatus $255,000 Closed Sale
  22. 2022-02-22
    soldstatus $255,000
  23. 2022-02-10
    status Pending Sale
  24. 2022-01-18
    historical Active Under Contract
  25. 2021-11-02
    listed $249,900 Active
  26. 2017-10-05
    status Active
  27. 2017-10-05
    historical
  28. 2017-09-19
    historical Active Under Contract
  29. 2017-09-08
    price $199,000
  30. 2017-07-26
    listed $217,000 Active
  31. 2013-08-09
    soldstatus $92,000 Closed
  32. 2013-08-09
    soldstatus $92,000
  33. 2013-06-13
    listed $94,500 Active
  34. 2013-05-30
    historical
  35. 2013-05-13
    price $104,900
  36. 2013-05-07
    price $109,900
  37. 2013-05-03
    price $124,900
  38. 2013-04-30
    price $129,900
  39. 2013-04-27
    price $134,900
  40. 2013-04-09
    price $144,000
  41. 2013-03-13
    price $149,900
  42. 2013-02-18
    listed $154,900 Active
  43. 2011-06-30
    soldstatus $62,000 Closed
  44. 2011-06-08
    status Pending
  45. 2011-05-30
    price $62,900
  46. 2011-04-28
    listed $74,900 Active
  47. 2011-02-11
    historical
  48. 2011-02-03
    price $75,000
  49. 2010-10-15
    price $99,000 Active
  50. 2010-10-15
    status Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$3,246 · $270/mo
Projected year-2 tax
$3,246 · $270/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 6 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 11 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,724
− Mortgage interest
−$15,684
− Property taxes
−$3,246
− Insurance
−$1,400
− Repairs & maintenance
−$3,098
− Management
−$3,098
− HOA
−$9,024
− Depreciation
−$8,145
Taxable loss
−$4,971
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,193
After-tax cash flow
$495/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lake Elsinore Unified
NCES district ID
0600027
Math proficiency
34% ▲ 5.00%
Reading proficiency
49% ▲ 8.00%
Median HH income
$63,829
Composite
37.01/100
National rank
#4518
State rank
#210 of 517 in CA

Livability — Canyon Lake

Score
56/100
State rank
#825
US rank
#23089

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety C- User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canyon Lake, CA
Population (ZIP)
18,382

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 55% Hispanic / Latino 30% Two or more races 15% Black 4% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 25% Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
80% English-only · Spanish 17% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -403.17%
Current HPI
336.4209
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+250.0% since first listed
65 events — show timeline
  • 2026-05-06 Price Changed $279,999 CRMLS
  • 2026-03-26 Price Changed $299,499 CRMLS
  • 2026-03-04 Price Changed $299,999 CRMLS
  • 2026-02-27 Price Changed $313,500 CRMLS
  • 2026-02-12 Price Changed $318,500 CRMLS
  • 2025-12-31 Listed $319,000 CRMLS
  • 2023-08-23 Sold (Public Records) $270,000 Public Records
  • 2023-08-23 Sold (MLS) $270,000 CRMLS
  • 2023-07-26 Pending CRMLS
  • 2023-07-22 Relisted CRMLS
  • 2023-07-19 Pending CRMLS
  • 2023-07-11 Listed $270,000 CRMLS
  • 2022-02-22 Sold (Public Records) $255,000 Public Records
  • 2022-02-22 Sold (MLS) $255,000 CRMLS
  • 2022-02-10 Pending CRMLS
  • 2022-01-18 Contingent CRMLS
  • 2021-11-02 Listed $249,900 CRMLS
  • 2017-10-05 Relisted CRMLS
  • 2017-10-05 Listing Removed CRMLS
  • 2017-09-19 Contingent CRMLS
  • 2017-09-08 Price Changed $199,000 CRMLS
  • 2017-07-26 Listed $217,000 CRMLS
  • 2013-08-09 Sold (Public Records) $92,000 Public Records
  • 2013-08-09 Sold (MLS) $92,000 CRMLS
  • 2013-06-13 Listed $94,500 CRMLS
  • 2013-05-30 Listing Removed CRMLS
  • 2013-05-13 Price Changed $104,900 CRMLS
  • 2013-05-07 Price Changed $109,900 CRMLS
  • 2013-05-03 Price Changed $124,900 CRMLS
  • 2013-04-30 Price Changed $129,900 CRMLS
  • 2013-04-27 Price Changed $134,900 CRMLS
  • 2013-04-09 Price Changed $144,000 CRMLS
  • 2013-03-13 Price Changed $149,900 CRMLS
  • 2013-02-18 Listed $154,900 CRMLS
  • 2011-06-30 Sold (MLS) $62,000 CRMLS
  • 2011-06-08 Pending CRMLS
  • 2011-05-30 Price Changed $62,900 CRMLS
  • 2011-04-28 Listed $74,900 CRMLS
  • 2011-02-11 Listing Removed CRMLS
  • 2011-02-03 Price Changed $75,000 CRMLS
  • 2010-10-15 Relisted CRMLS
  • 2010-10-15 Price Changed $99,000 CRMLS
  • 2010-07-26 Listing Removed CRMLS
  • 2010-07-21 Listed $39,000 CRMLS
  • 2008-11-01 Listing Removed CRMLS
  • 2007-08-30 Price Changed $218,000 CRMLS
  • 2007-08-15 Price Changed $219,000 CRMLS
  • 2007-06-23 Price Changed $229,900 CRMLS
  • 2007-06-19 Price Changed $235,000 CRMLS
  • 2007-06-14 Price Changed $229,900 CRMLS
  • 2007-06-11 Price Changed $235,000 CRMLS
  • 2007-04-12 Price Changed $239,000 CRMLS
  • 2007-04-07 Listed $259,000 CRMLS
  • 2006-11-13 Listing Removed CRMLS
  • 2006-05-12 Listed $259,000 CRMLS
  • 2005-09-02 Sold (Public Records) $225,000 Public Records
  • 2005-09-01 Sold (MLS) $225,000 CRMLS
  • 2005-05-17 Listed $229,900 CRMLS
  • 2003-10-15 Listing Removed CRMLS
  • 2003-04-21 Sold (Public Records) $120,000 Public Records
  • 2003-04-03 Sold (MLS) $123,000 CRMLS
  • 2002-12-30 Listed $125,000 CRMLS
  • 2002-10-15 Listed $140,000 CRMLS
  • 2000-06-30 Sold (Public Records) $73,000 Public Records
  • 1994-04-21 Sold (Public Records) $80,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $3,246 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…