CashFlowRE
Sign in Sign up
34041 Pink Pl
D- Composite 39.85
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.7/15.0
  • Cash flow +5.9/30.0
  • Schools +5.7/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • 1% rule +0.6/10.0
  • DSCR +0.2/10.0

$741,325

34041 Pink Pl · French Valley, CA 92596
4 bd · 3.0 ba · 2,725 sqft · Land public records · 161 Days on market
Built 2026 6,611 sqft lot $272/sqft · at area comps Est $779k · at est. $152/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the Plan 9 at 34041 Pink Place in Viola at Siena! Step inside from the covered front porch into a welcoming foyer that leads past a guest bedroom with access to a full bath. The heart of the home is an open-concept living space filled with natural light, where a spacious great room flows into a casual dining area and a kitchen with a center island. Enjoy the backyard from the covered patio before heading upstairs to find two secondary bedrooms with a shared bath surrounding a cozy loft. The private primary suite offers a relaxing retreat with a dual-sink vanity, soaking tub, walk-in shower, and generous closet. At Viola at Siena, everyday adventure meets local charm with lush parks, beloved shops, and top-rated Temecula schools. Just outside your door, enjoy a sparkling pool, relaxing hot tub, cozy fire pit, and playground perfect for sunny days or sunset evenings. With quick access to SR-79 and I-15, beaches, hiking trails, and vibrant cities like San Diego and Los Angeles are all within reach. Additional highlights include: a covered back patio. Virtually staged photos are for representative purposes only. MLS#IG26004610

Key facts

  • Tub in primary bath
  • Covered patio
  • Larger lot

Tags

COVERED PATIOLARGER LOTTUB IN PRIMARY BATHMOUNTAIN VIEWOPEN-CONCEPT LIVING SPACEKITCHEN WITH CENTER ISLAND

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 land listed at $741k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-18k/yr) — negative.
  • To cash-flow at today's rent, offer at most $483k (34.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $413k (44.3% below list).
  • Recommended offer: $413k (44.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#655 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, housing A+; Watch: schools D-, crime D-, amenities F.
  • Temecula Valley Unified (urban): math 55% / reading 69% proficiency, ranked #173 of 1,400 in CA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents soft (-0.8%/yr); 355 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); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($133k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $79k of equity ($5k loan paydown + $74k appreciation (10.0% local appreciation)).
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$127k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($652k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $412,641 (44.3% 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 161 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.56%
Cap rate
3.93%
Cash-on-cash
-8.45%
DSCR
0.62
GRM
15.0

CMA / ARV

ARV (median comp)
$779,106
List price
$741,325
Delta
-4.85%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
2.44×
Total profit
$298,346
Equity at exit
$667,844
10-year hold
IRR
16.2%
Equity multiple
5.48×
Total profit
$929,791
Equity at exit
$1,440,231

Cash invested: $207,571 (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 92596

Home prices YoY
3.9%
Rents YoY
-0.8%
Active inventory
355
Price-to-rent
15.0×

Monthly cashflow live

Estimated rent
$4,126 medium interval (Pro) →
Mortgage (P&I)
$3,888
Tax from tax record
$373 /mo · $4,482/yr
Insurance
$309
HOA
$152
Vacancy / Maint / Mgmt
$867
Net cashflow
$-1,462

Break-even live

Break-even rent $5,977
Max offer price $483,038
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
$185,331
Closing costs
$22,240
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
32907 Cambury Pl Winchester, CA 5.0 4.0 2641 $3,795 $1.44 1d 1 0.21mi
33014 Marin Fields Rd Winchester, CA 4.0 2.0 1779 $3,795 $2.13 43d 1 0.55mi
32689 Cottonwood Rd Winchester, CA 4.0 2.5 3157 $4,100 $1.30 43d 1 0.84mi
34580 Sourwood Way Winchester, CA 4.0 3.0 2800 $3,200 $1.14 43d 1 0.92mi

HOA detail

Monthly dues
$152 · $1,824/yr
Likely covers
pool

Listing history 17 events

  1. 2026-06-18
    days on market $741,325 Active 161 DOM
  2. 2026-06-17
    days on market $741,325 Active 160 DOM
  3. 2026-06-16
    days on market $741,325 Active 159 DOM
  4. 2026-06-15
    days on market $741,325 Active 158 DOM
  5. 2026-06-13
    pricedays on market $741,325 Active 156 DOM
  6. 2026-06-09
    days on market $717,490 Active 152 DOM
  7. 2026-06-08
    days on market $717,490 Active 151 DOM
  8. 2026-06-07
    days on market $717,490 Active 150 DOM
  9. 2026-06-04
    days on market $717,490 Active 147 DOM
  10. 2026-06-03
    days on market $717,490 Active 146 DOM
  11. 2026-06-02
    days on market $717,490 Active 145 DOM
  12. 2026-06-01
    days on market $717,490 Active 144 DOM
  13. 2026-05-31
    days on market $717,490 Active 143 DOM
  14. 2026-01-11
    price $717,490 1151-char remark
    Show marketing remark (1151 chars)

    Welcome to the Plan 9 at 34041 Pink Place in Viola at Siena! Step inside from the covered front porch into a welcoming foyer that leads past a guest bedroom with access to a full bath. The heart of the home is an open-concept living space filled with natural light, where a spacious great room flows into a casual dining area and a kitchen with a center island. Enjoy the backyard from the covered patio before heading upstairs to find two secondary bedrooms with a shared bath surrounding a cozy loft. The private primary suite offers a relaxing retreat with a dual-sink vanity, soaking tub, walk-in shower, and generous closet. At Viola at Siena, everyday adventure meets local charm with lush parks, beloved shops, and top-rated Temecula schools. Just outside your door, enjoy a sparkling pool, relaxing hot tub, cozy fire pit, and playground perfect for sunny days or sunset evenings. With quick access to SR-79 and I-15, beaches, hiking trails, and vibrant cities like San Diego and Los Angeles are all within reach. Additional highlights include: a covered back patio. Virtually staged photos are for representative purposes only. MLS#IG26004610

  15. 2026-01-10
    price $717,490 1321-char remark
    Show marketing remark (1321 chars)

    What's Special: Covered Patio | Loft | Dedicated Study | Tub in Primary Bath. New Construction – September Completion! Built by America's Most Trusted Homebuilder. Welcome to the Plan 9 at 34041 Pink Place in Viola at Siena! Step inside from the covered front porch into a welcoming foyer that leads past a guest bedroom with access to a full bath. The heart of the home is an open-concept living space filled with natural light, where a spacious great room flows into a casual dining area and a kitchen with a center island. Enjoy the backyard from the covered patio before heading upstairs to find two secondary bedrooms with a shared bath surrounding a cozy loft. The private primary suite offers a relaxing retreat with a dual-sink vanity, soaking tub, walk-in shower, and generous closet. At Viola at Siena, everyday adventure meets local charm with lush parks, beloved shops, and top-rated Temecula schools. Just outside your door, enjoy a sparkling pool, relaxing hot tub, cozy fire pit, and playground perfect for sunny days or sunset evenings. With quick access to SR-79 and I-15, beaches, hiking trails, and vibrant cities like San Diego and Los Angeles are all within reach. Additional Highlights Include: A covered back patio. Virtually staged photos are for representative purposes only. MLS#IG26004610

  16. 2026-01-09
    listed $714,325 Active 1151-char remark
    Show marketing remark (1151 chars)

    Welcome to the Plan 9 at 34041 Pink Place in Viola at Siena! Step inside from the covered front porch into a welcoming foyer that leads past a guest bedroom with access to a full bath. The heart of the home is an open-concept living space filled with natural light, where a spacious great room flows into a casual dining area and a kitchen with a center island. Enjoy the backyard from the covered patio before heading upstairs to find two secondary bedrooms with a shared bath surrounding a cozy loft. The private primary suite offers a relaxing retreat with a dual-sink vanity, soaking tub, walk-in shower, and generous closet. At Viola at Siena, everyday adventure meets local charm with lush parks, beloved shops, and top-rated Temecula schools. Just outside your door, enjoy a sparkling pool, relaxing hot tub, cozy fire pit, and playground perfect for sunny days or sunset evenings. With quick access to SR-79 and I-15, beaches, hiking trails, and vibrant cities like San Diego and Los Angeles are all within reach. Additional highlights include: a covered back patio. Virtually staged photos are for representative purposes only. MLS#IG26004610

  17. 2026-01-08
    listed $714,325 Active 1321-char remark
    Show marketing remark (1321 chars)

    What's Special: Covered Patio | Loft | Dedicated Study | Tub in Primary Bath. New Construction – September Completion! Built by America's Most Trusted Homebuilder. Welcome to the Plan 9 at 34041 Pink Place in Viola at Siena! Step inside from the covered front porch into a welcoming foyer that leads past a guest bedroom with access to a full bath. The heart of the home is an open-concept living space filled with natural light, where a spacious great room flows into a casual dining area and a kitchen with a center island. Enjoy the backyard from the covered patio before heading upstairs to find two secondary bedrooms with a shared bath surrounding a cozy loft. The private primary suite offers a relaxing retreat with a dual-sink vanity, soaking tub, walk-in shower, and generous closet. At Viola at Siena, everyday adventure meets local charm with lush parks, beloved shops, and top-rated Temecula schools. Just outside your door, enjoy a sparkling pool, relaxing hot tub, cozy fire pit, and playground perfect for sunny days or sunset evenings. With quick access to SR-79 and I-15, beaches, hiking trails, and vibrant cities like San Diego and Los Angeles are all within reach. Additional Highlights Include: A covered back patio. Virtually staged photos are for representative purposes only. MLS#IG26004610

ⓘ 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
$4,482 · $373/mo
Projected year-2 tax
$5,634 · $470/mo
Expected delta
+$1,152/yr (+$96/mo · 25.7%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$49,517
− Mortgage interest
−$41,526
− Property taxes
−$4,482
− Insurance
−$3,707
− Repairs & maintenance
−$3,961
− Management
−$3,961
− HOA
−$1,824
− Depreciation
−$21,566
Taxable loss
−$31,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,562
After-tax cash flow
$-9,983/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
Temecula Valley Unified
NCES district ID
0600028
Math proficiency
55% ▲ 1.00%
Reading proficiency
69% ▲ 1.00%
Median HH income
$84,032
Composite
57.48/100
National rank
#2264
State rank
#173 of 1400 in CA

Livability — French Valley

Score
59/100
State rank
#655
US rank
#20351

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
French Valley, CA
County
Riverside County · 2,287,001 people
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
38,981
Household income
$132,538
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
591.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 38% Hispanic / Latino 34% Two or more races 16% Asian 12% Black 6% Pacific Islander 2%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Slovak 3% Italian 2% Portuguese 1%
Foreign-born
14% · Canada, Vietnam
Languages at home
76% English-only · Spanish 16% Tagalog/Filipino 4% 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
▲ 12.43%
Current HPI
332.169
Rent YoY
▼ -0.79%
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

+0.4% since first listed
4 events — show timeline
  • 2026-01-11 Price Changed $717,490 Zillow
  • 2026-01-10 Price Changed $717,490 CRMLS
  • 2026-01-09 Listed $714,325 Zillow
  • 2026-01-08 Listed $714,325 CRMLS

Property tax history

-4.9%/yr

Latest (2025): $4,482 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…