$620,000
●
House -
Off Market
14131 Versilla Drive
Beaumont, CA 92223
4 Beds
3 Baths
2,730 Ft²
$3,160
Est. Monthly
$140
HOA / Fees
6.04%
Cap Rate
About This Property
Experience modern living in a beautifully upgraded home that feels
like new, located in a welcoming, family-friendly community! This
stylish 4-bedroom, 3-bathroom residence offers a spacious,
light-filled open floor plan with soaring ceilings and tasteful
finishes throughout. The floors have been recently upgraded from
vinyl, adding a refined touch to the already impressive interior.
Enjoy the convenience of a large, open-concept kitchen and a second
living area perfect for family gatherings, entertaining, or
relaxing. Step outside to a private, low-maintenance backyard
featuring artificial turf ideal for effortless outdoor enjoyment
year-round. The home is equipped with fully owned solar panels,
offering energy efficiency and long-term savings. Community
amenities include a resort-style pool, children's playground, and
scenic walking trails all just steps from your door. Welcome home
to comfort, style, and convenience!
Unit Size
2,730 Ft²
Days on Market
72 days
Land Size
0.19 acres
Price per sqft
$225
Property Type
House
Property Taxes
-
HOA Dues
$140
Year Built
2021
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 8 months ago (CLAW #25559025)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 10, 2025 | Sold | ||
| Sold | |||
| Aug 14, 2025 | In contract | - | |
| In contract | |||
| Jul 18, 2025 | Price Decreased |
$615,000
↓ $23K
(3.6%) | |
| Price Decreased | |||
| Jun 30, 2025 | Listed by Real Brokerage Technologies | $638,000 | |
| Listed by Real Brokerage Technologies | |||
| Jun 6, 2025 | Price Decreased |
$665,000
↓ $5K
(0.8%) | |
| Price Decreased | |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Heartland
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Dominic Kennedy, Real Brokerage Technologies
Last Updated: 8 months ago
Data Source: CRMLS, MLS# 25559025
Last Updated: 8 months ago
Data Source: CRMLS, MLS# 25559025
The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017