Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$980,000
Hotels
31820 Railroad Cyn Rd Canyon Lake, CA 92587-9410
Entity Owned
15-yr Hold
~
Est. High Equity
Property ID
US10-3149862
Property profile
Verified
Property type
Hotels
Use group
HOTEL
Year built
1986
Construction
WOOD
Total area
14,648 SF
Lot
0.82 ac (35,719 SF)
Zoning code
CP
APN
355-300-035
UPID
US10-3149862
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$675k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$888k
Blend (final)
Blend
$980k
Owner & transaction history
City Of Canyon Lake · 15 yrs held
City Of Canyon Lake
since 2010
7 recorded transactions
Zoning & alternative use
CP · Canyon Lake, CA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Canyon Lake submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Canyon Lake submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$675,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$980k
Range $882k – $1.08M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$67 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$21,586
Tax year 2024
Assessed value
$2,090,853
Assessed 2024
Previous assessed
$2,090,853
+0.0% YoY
Effective rate
1.03%
On assessed value
Assessed land
$766,642
Assessed improvement
$1,324,211
Applied tax rate
23.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Hotels
Use group
HOTEL
Status
Off-Market
Year built
1986
Construction
WOOD
Heating
NONE
Stories
2
Units
34
Total area
14,648 SF
Lot
0.82 ac (35,719 SF)
Zoning code
CP
APN
355-300-035
UPID
US10-3149862
Jurisdiction
RIVERSIDE
Zoning & alternative use
CP · Canyon Lake, CA
Zoning CP · permitted uses
CP · Canyon Lake, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Canyon Lake. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1986
Construction
WOOD
Heating
NONE
Stories
2
Units
34
Lot
0.82 ac
Current owner
From public records · entity-resolved
City Of Canyon Lake
Entity
Mailing address
31820 RAILROAD CYN RD, CANYON LAKE, CA 92587-9410
Mailing matches property
Yes
Owner-occupied
Yes
Ownership since
2010
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
14 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Sep 23, 2010
—
City Of Canyon Lake
Patel,hasu S & Bhanu H
Grant Deed
related
—
Aug 1, 2003
$1,500,000
Hasu S Patel
Poong San Enterprises INC
Grant Deed
$1,262,000 · Community National Bank
Apr 9, 1997
$640,000
Poong San Enterprise
Li,chia-chuan & Clemencia V
Grant Deed
$416,000 · Cenfed Bank
May 1, 1990
$85,000
Louie Delatorre
Oneal Charles
Grant Deed
$85,000 · Seller
Jan 1, 1990
—
Charles B Oneal
Patel Nisha
Grant Deed
related
—
Jun 1, 1989
—
Nisha Patel
Patel Lalitaben
Quit Claim Deed
related
—
Jun 1, 1989
$393,000
Patel Lalitaben
Li Clemencia V
Trustees Deed
related
$55,000 · Topa Thrift & Loan
—
—
Patel Lalitaben
—
Deed Of Trust
related
—
—
—
Poong San Enterprise INC
—
Deed Of Trust
related
$80,000 · Hanmi Bank
—
—
Louie Delatorre
—
Deed Of Trust
related
—
—
—
Chiachuan Li
—
Deed Of Trust
related
$410,000 · Far East National Bank
—
—
Poong San Enterprise INC
—
Deed Of Trust
related
$590,000 · Hanmi Bank
—
—
Hasu S Patel
—
Deed Of Trust
related
$1,300,000 · Nara Bank
—
—
Hasu S Patel
—
Deed Of Trust
related
$1,200,000 · Pacific City Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 31820 Railroad Cyn Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
