Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    28771 Calle Del Lago Murrieta, CA 92563-6043

    • Apartment buildings
    • 13,770 SF
    • 0.78 lot acres
    OFF-MARKET
    Last Sale
    Feb 24, 2022
    $1,945,000
    Value Estimations
    $2,445,000
    Show details
    Cap Rate Potential
    7.9%
    Apartment buildings
    Location Intelligence
    Property ID
    US10-2188531
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 28771 Calle Del Lago

    Year built
    1989
    Construction
    WOOD
    Lot size
    0.78 lot acres
    Property size
    13,770 SF
    Zone code
    MF-1
    Property type
    Apartment buildings
    APN
    913-204-013
    APU
    913204013

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,635,000
      ML approach
      $2,500,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $3,460,000
      6.5%
      $3,195,000
      7%
      $2,965,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Murrieta
    County
    Riverside
    State
    California
    Longitude
    -117.15
    Latitude
    33.5529
    CBSA code
    40140
    CBSA name
    RIVERSIDE-SAN BERNARDINO-ONTARIO, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $27,970
    $574,661
    $1,777,495
    $2,352,156
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $1,655,000
      1,737 SF

      36125 Creighton Ave

      APARTMENT HOUSE (100+ UNITS) • 1,737 SF
      36125 Creighton Ave, Murrieta, CA 92563-4502
      View Details
    • Value Estimation
      $2,020,000
      12,224 SF

      39930 Whitewood Rd

      APARTMENT HOUSE (100+ UNITS) • 12,224 SF
      39930 Whitewood Rd, Murrieta, CA 92563-5576
      View Details
    • Value Estimation by Request
      20,972 SF

      38245 Murrieta Hot Spgs Rd

      APARTMENT HOUSE (5+ UNITS) • 20,972 SF
      38245 Murrieta Hot Spgs Rd, Murrieta, CA 92563-8500
      View Details
    • Value Estimation
      $715,000
      6,193 SF

      33620 Mapleton Ave

      APARTMENT HOUSE (100+ UNITS) • 6,193 SF
      33620 Mapleton Ave, Murrieta, CA 92563-4472
      View Details
    • Value Estimation
      $725,000
      6,354 SF

      33620 Mapleton Ave

      APARTMENT HOUSE (100+ UNITS) • 6,354 SF
      33620 Mapleton Ave, Murrieta, CA 92563-4472
      View Details
    • Value Estimation
      $715,000
      6,193 SF

      33610 Mapleton Ave

      APARTMENT HOUSE (100+ UNITS) • 6,193 SF
      33610 Mapleton Ave, Murrieta, CA 92563-4479
      View Details

    Similar Nearby for Sale

    • $1,250,000
      209,524.00 Acres

      Murrieta Land with Development Potential

      4.81 acre lot rezoned for single and multi-family development.
      Twin Willow Rd, Murrieta, CA 92563
      View Details
    • $404,900
      890 SF

      Charming Condo in Gated Community

      Comfortable 2-bedroom condo with community amenities and convenient location.
      26408 Arboretum Way, Murrieta, CA 92563
      View Details
    • $449,000

      Modern Home in Golf Knolls

      Contemporary home with community amenities, RV potential, and storage shed.
      38370 Via Taffia, Murrieta, CA 92563
      View Details
    • $275,000
      1,440 SF

      Murrieta Home with View Lot

      1440 sq ft home on view lot in Murrieta.
      28985 Via Playa Del Rey, Murrieta, CA 92563
      View Details
    • $479,999

      Charming Home in Golf Knolls

      Delightful home with exclusive access to community amenities.
      38124 Calle Amigable, Murrieta, CA 92563
      View Details
    • $1,850,000

      Murrieta Land: Prime Development Site

      5+ Acres, Ready to Build, High Demand
      35800 Arendt Ln, Murrieta, CA 92563
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      119 SF

      Murrieta Hot Springs Retail Space

      Retail properties available for rent on Murrieta Hot Springs Road.
      40461-40489 Murrieta Hot Spg Rd | Murrieta, Murrieta, CA 92563
      View Details
    • Contact for pricing
      119,680 SF

      R&D, Lab & Cleanroom Space

      R&D, lab, and cleanroom space available for lease.
      30590 Cochise Cir, Murrieta, CA 92563
      View Details
    • Contact for pricing
      63,768 SF

      Retail Space in Growing Area

      Retail property for lease in high residential growth area.
      Swc Winchester Rd. & Clinton Keith Rd, Murrieta, CA 92563
      View Details
    • Contact for pricing
      47,916 SF

      Murrieta Drive-Thru Restaurant Pad

      Prime 1.1-acre pad, approved for drive-thru.
      39360 Los Alamos Rd & Whitewood Rd, Murrieta, CA 92563
      View Details
    • $18 SF/Yr
      120,000 SF

      Margarita Square Retail Center

      High-traffic retail center, lease options.
      39400 Murrieta Hot Springs Rd, Murrieta, CA 92563
      View Details
    • Contact for pricing
      93,525 SF

      Industrial Distribution Project For Lease

      Class A industrial distribution project divisible to 20,000 SF units.
      38675 Sky Cyn Dr | Murrieta, Murrieta, CA 92563
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    28771 Calle Del Lago
    Murrieta, CA 92563-6043
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.