CashFlowRE
Sign in Sign up
32789 Starlight St
F Composite 26.23
Why this score? — see what drove the F 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).

  • ARV discount +9.4/15.0
  • Cash flow +5.3/30.0
  • Schools +3.7/10.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • 1% rule +0.7/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$699,999

32789 Starlight St · Wildomar, CA 92595
4 bd · 3.0 ba · 3,124 sqft · SingleFamily public records · 130 Days on market
Built 2001 7,405 sqft lot Est $731k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

Key facts

  • Front covered porch
  • Rv parking
  • Gated side yard

Tags

CORNER LOTRV PARKINGGATED SIDE YARDFRONT COVERED PORCHSTAMPED CONCRETE PATIOHIGH WINDOWS

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 4-bed/3.0-bath single-family listed at $700k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-19k/yr) — negative.
  • To cash-flow at today's rent, offer at most $416k (40.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $396k (43.5% below list).
  • Recommended offer: $396k (43.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 53/100 on livability (#951 in CA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, housing A+, employment B+; Watch: schools D, health & safety 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: Rents soft (-2.1%/yr); 145 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($106k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k 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 130 days — a 12% lower offer ($616k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago; this cycle's ask is 17422% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $395,680 (43.5% 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 130 days. Have you received any prior offers? Is the seller open to a 43% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.57%
Cap rate
3.65%
Cash-on-cash
-9.44%
DSCR
0.58
GRM
14.7

CMA / ARV

ARV (on-the-fly)
$731,016
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
32789 Starlight St 0.00mi 5/3.0 (+1) 3,124 (0%) 3mo $696,800 $223 93
21827 ATHEA Way 0.16mi 4/3.0 3,124 (0%) 3mo $705,000 $226 90
36300 Firelight Cir 0.34mi 4/3.0 3,053 (-2%) 3mo $715,000 $234 78
36316 Beacon Light Way 0.46mi 4/3.0 3,053 (-2%) 2mo $740,000 $242 73
32896 Starlight St 0.08mi 3/2.5 (-1) 2,809 (-10%) 2mo $720,000 $256 70
21660 Front 0.20mi 4/3.0 2,763 (-12%) 4mo $730,000 $264 68
21565 Pumice 0.37mi 5/3.0 (+1) 3,314 (+6%) 1mo $770,000 $232 67
21649 Pumice 0.32mi 5/3.0 (+1) 2,816 (-10%) 0mo $765,000 $272 63
21567 Coral Rock Ln 0.40mi 5/3.0 (+1) 3,314 (+6%) 5mo $630,000 $190 62
22866 Charles St 0.74mi 4/3.0 3,076 (-2%) 2mo $670,000 $218 62
36275 Firelight 0.30mi 5/3.0 (+1) 3,462 (+11%) 3mo $780,000 $225 60
33317 Cameo Ln 0.56mi 5/3.0 (+1) 2,816 (-10%) 6mo $675,000 $240 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-37.2%
Equity multiple
-0.16×
Total profit
$-227,423
Equity at exit
$104,372
10-year hold
IRR
-75.6%
Equity multiple
-0.91×
Total profit
$-374,714
Equity at exit
$60,523

Cash invested: $196,000 (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 92595

Home prices YoY
-23.8%
Rents YoY
-2.1%
Active inventory
145
Price-to-rent
14.7×

Monthly cashflow live

Estimated rent
$3,957 medium interval (Pro) →
Mortgage (P&I)
$3,671
Tax from tax record
$705 /mo · $8,455/yr
Insurance
$292
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$831
Net cashflow
$-1,608

Break-even live

Break-even rent $5,992
Max offer price $415,997
Occupancy floor

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
$175,000
Closing costs
$21,000
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22053 Highland St Wildomar, CA 5.0 3.5 4376 $17,000 $3.88 5d 1 0.57mi
36413 Wandering Rill St Wildomar, CA 5.0 4.0 4018 $5,000 $1.24 43d 1 0.72mi
32615 Cert St Wildomar, CA 3.0 2.5 2190 $3,250 $1.48 44d 1 0.72mi
36124 Madora Dr Wildomar, CA 4.0 3.0 2844 $3,475 $1.22 21d 1 0.86mi

Listing history 37 events

  1. 2026-05-21
    status Pending
  2. 2026-05-21
    historical
  3. 2026-04-15
    historical $3,995
  4. 2026-03-27
    soldstatus $697,000
  5. 2026-03-08
    status Pending
  6. 2026-02-11
    listed $3,995
  7. 2026-01-19
    status Active
  8. 2026-01-13
    historical
  9. 2025-11-17
    price $699,999
  10. 2025-10-24
    listed $733,000 Active
  11. 2022-02-28
    soldstatus $636,000 Closed Sale 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  12. 2022-02-28
    soldstatus $636,000
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  13. 2022-01-12
    status Pending Sale 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  14. 2021-12-31
    price $644,900 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  15. 2021-12-10
    price $664,700 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  16. 2021-11-19
    price $674,700 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  17. 2021-11-05
    price $694,700 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  18. 2021-10-23
    price $699,900 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  19. 2021-10-10
    listed $705,900 Active 824-char remark
    Show marketing remark (824 chars)

    Spacious 5 bedroom, 2.75 bathroom, 2 story home with a swimming pool and a main floor bedroom on a corner lot in the city of Wildomar! Enjoy a double door entry to 2 story ceilings and tile floors. The family room features an inviting fireplace and flows to the kitchen with a breakfast nook. The kitchen offers granite countertops, a center island, and a breakfast bar. The spacious primary bedroom features a double door entry, sliding barn doors to the primary bathroom with dual sinks, a walk-in shower, a soaking tub, and a walk-in closet. Sliding doors lead to the outdoor patio, the swimming pool, spa, and back yard. Additional property features include RV parking, a laundry closet, a 3 car garage, and no HOA. Within walking distance to David Brown Middle School. Convenient to parks, shopping, and major freeways!

  20. 2021-09-10
    soldstatus $716,642 Closed Sale 1040-char remark
    Show marketing remark (1040 chars)

    Big beautiful pool home on corner lot with RV parking on a concrete pad and customized steel gate. This home features over 3,100 sq ft of living space that includes 5 bedrooms with a full bedroom and bathroom downstairs, high vaulted ceilings, an open floor plan. The kitchen offers stainless steal appliances and granite counter tops with a nice back splash and large ceramic tile flooring. The master bedroom is very spacious with a HUGE walk in closet, new flooring, as does the extra bath and downstairs bedroom. The backyard features a gorgeous swimming pool and spa combo with large rock, with a variable speed pump, to save on energy consumption, it also features a built in BBQ with a covered patio, perfect for entertaining, and is also surrounded by a large block wall for privacy. The RV parking on the side of the house is actually big enough for an RV and a boat or any other toys you might have! Also included is a SunPower Solar System. This home is nestled in a small quite housing track with a school and shopping close by.

  21. 2021-09-09
    soldstatus $717,000
  22. 2021-08-13
    historical Active Under Contract 1040-char remark
    Show marketing remark (1040 chars)

    Big beautiful pool home on corner lot with RV parking on a concrete pad and customized steel gate. This home features over 3,100 sq ft of living space that includes 5 bedrooms with a full bedroom and bathroom downstairs, high vaulted ceilings, an open floor plan. The kitchen offers stainless steal appliances and granite counter tops with a nice back splash and large ceramic tile flooring. The master bedroom is very spacious with a HUGE walk in closet, new flooring, as does the extra bath and downstairs bedroom. The backyard features a gorgeous swimming pool and spa combo with large rock, with a variable speed pump, to save on energy consumption, it also features a built in BBQ with a covered patio, perfect for entertaining, and is also surrounded by a large block wall for privacy. The RV parking on the side of the house is actually big enough for an RV and a boat or any other toys you might have! Also included is a SunPower Solar System. This home is nestled in a small quite housing track with a school and shopping close by.

  23. 2021-07-23
    listed $669,000 Active 1040-char remark
    Show marketing remark (1040 chars)

    Big beautiful pool home on corner lot with RV parking on a concrete pad and customized steel gate. This home features over 3,100 sq ft of living space that includes 5 bedrooms with a full bedroom and bathroom downstairs, high vaulted ceilings, an open floor plan. The kitchen offers stainless steal appliances and granite counter tops with a nice back splash and large ceramic tile flooring. The master bedroom is very spacious with a HUGE walk in closet, new flooring, as does the extra bath and downstairs bedroom. The backyard features a gorgeous swimming pool and spa combo with large rock, with a variable speed pump, to save on energy consumption, it also features a built in BBQ with a covered patio, perfect for entertaining, and is also surrounded by a large block wall for privacy. The RV parking on the side of the house is actually big enough for an RV and a boat or any other toys you might have! Also included is a SunPower Solar System. This home is nestled in a small quite housing track with a school and shopping close by.

  24. 2021-07-22
    price $669,000 1040-char remark
    Show marketing remark (1040 chars)

    Big beautiful pool home on corner lot with RV parking on a concrete pad and customized steel gate. This home features over 3,100 sq ft of living space that includes 5 bedrooms with a full bedroom and bathroom downstairs, high vaulted ceilings, an open floor plan. The kitchen offers stainless steal appliances and granite counter tops with a nice back splash and large ceramic tile flooring. The master bedroom is very spacious with a HUGE walk in closet, new flooring, as does the extra bath and downstairs bedroom. The backyard features a gorgeous swimming pool and spa combo with large rock, with a variable speed pump, to save on energy consumption, it also features a built in BBQ with a covered patio, perfect for entertaining, and is also surrounded by a large block wall for privacy. The RV parking on the side of the house is actually big enough for an RV and a boat or any other toys you might have! Also included is a SunPower Solar System. This home is nestled in a small quite housing track with a school and shopping close by.

  25. 2021-07-17
    historical $649,000 1040-char remark
    Show marketing remark (1040 chars)

    Big beautiful pool home on corner lot with RV parking on a concrete pad and customized steel gate. This home features over 3,100 sq ft of living space that includes 5 bedrooms with a full bedroom and bathroom downstairs, high vaulted ceilings, an open floor plan. The kitchen offers stainless steal appliances and granite counter tops with a nice back splash and large ceramic tile flooring. The master bedroom is very spacious with a HUGE walk in closet, new flooring, as does the extra bath and downstairs bedroom. The backyard features a gorgeous swimming pool and spa combo with large rock, with a variable speed pump, to save on energy consumption, it also features a built in BBQ with a covered patio, perfect for entertaining, and is also surrounded by a large block wall for privacy. The RV parking on the side of the house is actually big enough for an RV and a boat or any other toys you might have! Also included is a SunPower Solar System. This home is nestled in a small quite housing track with a school and shopping close by.

  26. 2016-04-18
    soldstatus $365,000 Closed Sale
  27. 2016-04-18
    soldstatus $365,000
  28. 2016-04-04
    status Pending Sale
  29. 2016-02-07
    historical Active Under Contract
  30. 2016-01-20
    listed $364,900 Active
  31. 2015-02-05
    historical Hold Do Not Show
  32. 2014-11-10
    price $369,000
  33. 2014-08-21
    listed $398,000 Active
  34. 2005-04-28
    soldstatus $510,000
  35. 2005-04-28
    soldstatus $510,000
  36. 2005-02-09
    listed $516,900
  37. 2000-04-28
    soldstatus $212,000

ⓘ 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
$8,455 · $705/mo
Projected year-2 tax
$8,455 · $705/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 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$47,482
− Mortgage interest
−$39,211
− Property taxes
−$8,455
− Insurance
−$4,297
− Repairs & maintenance
−$3,799
− Management
−$3,799
− Depreciation
−$20,364
Taxable loss
−$32,442
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,786
After-tax cash flow
$-11,506/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 — Wildomar

Score
53/100
State rank
#951
US rank
#24427

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wildomar, CA
County
Riverside County · 2,287,001 people
City population
34,438
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
34,438
Household income
$106,047
Rent vs Own
21.0% rent · 79.0% own
Severe rent burden
429.0

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 0.66)
Race & ethnicity
White 42% Hispanic / Latino 41% Two or more races 18% Asian 5% Black 3%
Hispanic origin (detail)
Mexican 33%
Common ancestry
Slovak 2% Lithuanian 1% Romanian 1%
Foreign-born
17% · Canada, Vietnam, China
Languages at home
69% English-only · Spanish 25% Tagalog/Filipino 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
▼ -110.47%
Current HPI
354.397
Rent YoY
▼ -2.12%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-98.1% since first listed
37 events — show timeline
  • 2026-05-21 Pending SDMLS
  • 2026-05-21 Listing Removed SDMLS
  • 2026-04-15 Rental Removed $3,995 REDFIN
  • 2026-03-27 Sold (Public Records) $697,000 Public Records
  • 2026-03-08 Pending SDMLS
  • 2026-02-11 Listed for Rent $3,995 REDFIN
  • 2026-01-19 Relisted SDMLS
  • 2026-01-13 Listing Removed SDMLS
  • 2025-11-17 Price Changed $699,999 SDMLS
  • 2025-10-24 Listed $733,000 SDMLS
  • 2022-02-28 Sold (Public Records) $636,000 Public Records
  • 2022-02-28 Sold (MLS) $636,000 CRMLS
  • 2022-01-12 Pending CRMLS
  • 2021-12-31 Price Changed $644,900 CRMLS
  • 2021-12-10 Price Changed $664,700 CRMLS
  • 2021-11-19 Price Changed $674,700 CRMLS
  • 2021-11-05 Price Changed $694,700 CRMLS
  • 2021-10-23 Price Changed $699,900 CRMLS
  • 2021-10-10 Listed $705,900 CRMLS
  • 2021-09-10 Sold (MLS) $716,642 CRMLS
  • 2021-09-09 Sold (Public Records) $717,000 Public Records
  • 2021-08-13 Contingent CRMLS
  • 2021-07-23 Listed $669,000 CRMLS
  • 2021-07-22 Price Changed $669,000 CRMLS
  • 2021-07-17 Coming Soon $649,000 CRMLS
  • 2016-04-18 Sold (Public Records) $365,000 Public Records
  • 2016-04-18 Sold (MLS) $365,000 CRMLS
  • 2016-04-04 Pending CRMLS
  • 2016-02-07 Contingent CRMLS
  • 2016-01-20 Listed $364,900 CRMLS
  • 2015-02-05 Delisted CRMLS
  • 2014-11-10 Price Changed $369,000 CRMLS
  • 2014-08-21 Listed $398,000 CRMLS
  • 2005-04-28 Sold (Public Records) $510,000 Public Records
  • 2005-04-28 Sold (MLS) $510,000 CRMLS
  • 2005-02-09 Listed $516,900 CRMLS
  • 2000-04-28 Sold (Public Records) $212,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $8,455 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…