NOT LISTED FOR SALE

1127 Olive Tree Ln Hemet, CA 92543

Estimated Value: $347,319 - $457,000

1 Bed
1 Bath
1,848 Sq Ft
$220/Sq Ft Est. Value

Last Sold August 27, 2014

Last sale price $171,000 $93 Per Sq Ft

Est. 138% increase in value since last sale

Current estimated payment $2,292/month

114 Days on Market

About This Home

As of August 2014

This is a really nice triplex that performs extremely well. At a competitive $60K per unit, on actual income & expenses it puts out a 8.33 GRM and a 7.13 cap rate. Put in market financing and you have a cash on cash return of almost 11%! Also, these units have a history of staying 100% occupied. This is due to the attractive amenities of a breakfast bar, laundry hook ups, private carport for each unit, forced heat & air, private carports for each unit, and private patios in each unit. Further, these fine units are located on a quiet cul de sac just off of San Jacinto Street, close to shopping and schools. Please see Supplements for cash flow analysis, aerial, and site plan. MUST BE SOLD WITH ADJACENT 4 UNITS AT 1105 OLIVE TREE LANE. SEE PARCEL MAP AND AERIAL IN SUPPLEMENTS. Please see triplex comp (attached in Supplements) on same street, almost next door for $35,000 more!!

Last Agent to Sell the Property

Tony Burton

Burton Commercial, Inc. License #01014173 Listed on: 07/19/2014

Last Buyer's Agent

Adrian Revel

Revel Realty Group License #01725184

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1972

Lot Details

  • 6,970 Sq Ft Lot
  • Two or More Common Walls
  • Density is 11-15 Units/Acre

Parking

  • 3 Car Garage

Home Design

  • 1,848 Sq Ft Home
  • Property Attached

Bedrooms and Bathrooms

  • 1 Bedroom
  • 1 Bathroom

Outdoor Features

  • Rain Gutters

Listing and Financial Details

  • Tax Lot 13
  • Tax Tract Number 2962
  • Assessor Parcel Number 447173030

Community Details

Overview

  • No Home Owners Association
  • 3 Units

Building Details

  • 3 Separate Electric Meters
  • 3 Separate Gas Meters
  • 1 Separate Water Meter
  • Gardener Expense $200
  • Insurance Expense $780
  • Professional Management Expense $1,436
  • Trash Expense $586
  • Water Sewer Expense $2,547
  • New Taxes Expense $2,142
  • Gross Income $1,800
  • Net Operating Income $12,829

Property Details

Home Type

Multi-Family

Year Built

Built in 1972

Lot Details

6,970 Sq Ft Lot

Parking

3

Listing Details

  • CapRate: 7.13
  • Professional Management Expense: 1436.00
  • Property Attached: Yes
  • Water Sewer Expenses: 2547.00
  • Property Type: Residential Income
  • Gardener Expense: 200.00
  • Parcel Number: 447173030
  • Year Built: 1972
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Common Walls: 2+ Common Walls
  • Levels: One
  • Price Per Square Foot: 92.53

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 3.00
  • Total Parking Spaces: 8.00

Utilities

  • Utilities: Sewer Connected
  • Trash Expense: 586.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Community Features: Curbs, Gutters, Sidewalks

Lot Info

  • Lot Features: 11-15 Units/Acre
  • Lot Size Sq Ft: 6970.00
  • Lot Size Acres: 0.1600

Multi Family

  • Gross Income: 1800.00
  • Gross Multiplier: 8.33
  • Gross Scheduled Income: 21600.00
  • Insurance Expense: 780.00
  • Lot Size Area: 6970.0000 Square Feet
  • Net Operating Income: 12829.00
  • Number Of Separate Electric Meters: 3
  • Number Of Separate Gas Meters: 3
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 3
  • Operating Expense: 7691.00
  • Rent Control: No
  • Vacancy Allowance Rate: 5.00

Tax Info

  • New Taxes Expense: 2142.00
  • Tax Lot: 13
  • Tax Tract Number: 2962
  • Tax Year: 2013

Ownership History

Date Name Owned For Owner Type

Purchase Details

Closed on
Aug 24, 2018
Sold by
Revel Amanda P and Revel Adrian B
Bought by
Revel Investments Llc
Current Estimated Value
$406,830

Purchase Details

Listed on
Jul 19, 2014
Closed on
Aug 19, 2014
Sold by
Revel Amanda Ponte
Bought by
Revel Adrian Bohorquez
Seller's Agent
Tony Burton
Burton Commercial, Inc.
Buyer's Agent
Adrian Revel
Revel Realty Group
List Price
$180,000
Sold Price
$171,000
Premium/Discount to List
-$9,000
-5%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
7.84%

Purchase Details

Closed on
Apr 14, 2014
Sold by
Harness Kirby L and Lewallen Cynthia T
Bought by
Revel Adrian Bohorquez

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$77,500
Interest Rate
4.11%
Mortgage Type
Commercial

Purchase Details

Closed on
Nov 6, 2003
Sold by
Harness Kirby L and Lewallen Cynthia T
Bought by
Harness Kirby L and Lewallen Cynthia T

Purchase Details

Closed on
Jul 2, 2003
Sold by
Dunmoyer Tonnie R
Bought by
Harness Kirby L and Lewallen Cynthia T

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$135,000
Interest Rate
5.18%
Mortgage Type
Commercial

Purchase Details

Closed on
May 15, 1998
Sold by
Curt Dunmoyer C and Dunmoyer Tonnie R
Bought by
Dunmoyer C Curt and Dunmoyer Tonnie R

Purchase Details

Closed on
Aug 8, 1995
Sold by
Bankers Trust Company Of California Na
Bought by
Campini Steve J and Campini Donald R
Source: Public Records

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Purchase History

Date Buyer Sale Price Title Company
Revel Investments Llc -- None Available
Revel Adrian B -- None Available
Revel Adrian Bohorquez -- Pacific Coast Title Company
Revel Adrian Bohorquez $171,000 Pacific Coast Title Company
Harness Kirby L -- --
Harness Kirby L $180,000 Chicago Title Co
Dunmoyer C Curt -- --
Campini Steve J $370,000 Orange Coast Title
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Previous Owner Revel Adrian Bohorquez $77,500
Previous Owner Harness Kirby L $135,000
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
08/27/2014 08/27/14 Sold $171,000 -5.0% $93 / Sq Ft
07/23/2014 07/23/14 Pending -- -- --
03/31/2014 03/31/14 For Sale $180,000 -- $97 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $2,366 $205,507 $42,058 $163,449
2023 $2,366 $197,529 $40,426 $157,103
2022 $2,294 $193,657 $39,634 $154,023
2021 $2,257 $189,860 $38,857 $151,003
2020 $2,241 $187,914 $38,459 $149,455
2019 $2,193 $184,230 $37,706 $146,524
2018 $2,127 $180,618 $36,967 $143,651
2017 $2,103 $177,078 $36,243 $140,835
2016 $2,088 $173,607 $35,533 $138,074
2015 $2,095 $171,000 $35,000 $136,000
2014 $2,466 $208,759 $40,588 $168,171
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SW14065077

California Regional Multiple Listing Service (CRMLS)

APN: 447-173-030

Your Personal Tour Guide

Ask me questions while you tour the home.