32789 Starlight St · Wildomar, CA
Flood risk 8/10 · Major
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 9/10 · Severe
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 9 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -37.2%
- Equity multiple
- -0.16×
- Total profit
- $-227,423
- Equity at exit
- $104,372
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-21status Pending
-
2026-05-21historical
-
2026-04-15historical $3,995
-
2026-03-27soldstatus $697,000
-
2026-03-08status Pending
-
2026-02-11$3,995
-
2026-01-19status Active
-
2026-01-13historical
-
2025-11-17price $699,999
-
2025-10-24$733,000 Active
-
2022-02-28soldstatus $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!
-
2022-02-28soldstatus $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!
-
2022-01-12status 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!
-
2021-12-31price $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!
-
2021-12-10price $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!
-
2021-11-19price $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!
-
2021-11-05price $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!
-
2021-10-23price $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!
-
2021-10-10$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!
-
2021-09-10soldstatus $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.
-
2021-09-09soldstatus $717,000
-
2021-08-13historical 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.
-
2021-07-23$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.
-
2021-07-22price $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.
-
2021-07-17historical $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.
-
2016-04-18soldstatus $365,000 Closed Sale
-
2016-04-18soldstatus $365,000
-
2016-04-04status Pending Sale
-
2016-02-07historical Active Under Contract
-
2016-01-20$364,900 Active
-
2015-02-05historical Hold Do Not Show
-
2014-11-10price $369,000
-
2014-08-21$398,000 Active
-
2005-04-28soldstatus $510,000
-
2005-04-28soldstatus $510,000
-
2005-02-09$516,900
-
2000-04-28soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
-98.1% since first listed37 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%/yrLatest (2025): $8,455 · +4.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…