OFF_MARKETRisky Deal10 days on market

13114 Addison St

13114 Addison St, Sherman Oaks, CA 91423, Sherman Oaks, CA 91423
$2,699,999
Zestimate®:$2,534,400

Listing Price

Property image 1
13114 Addison St, Sherman Oaks, CA 91423
Loc: Sherman Oaks, CA
Days Listed
10
Tax Assessed
$1760k
Zestimate®
$2534k
Market Rate
Lot Size
7,000 sqft
Rent Estimate
$7,565/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Riverside Drive Charter Elementary School

K-5
0.2 mi away
6

Louis D. Armstrong Middle School

6-8
0.5 mi away
5

Ulysses S. Grant Senior High School

9-12
1.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.87%
Total ROI
4.0%
Cash Flow
$-7,198/mo
DSCR
0.47
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-08Sold$2,620,000$903
2026-04-01Pending sale$2,699,999$931
2026-03-05Listed for sale$2,699,999$931
2026-03-05Listing removed$2,795,000$964
2026-01-30Listed for sale$2,795,000$964
2025-06-17Sold$1,725,000$595

Tax History

YearProperty TaxTax Assessment
2026$0$1,759,500
2025$21,060.73$253,446
2024$3,345.18$248,477
2023$3,286.03$243,606
2022$3,142.8$238,830
2021$3,088.53$234,148
2020$3,111.69$231,748
2019$3,111.69$227,205
2018$2,890.93$222,751
2017$2,890.93$218,384
2016$2,828.61$214,103
2015$2,732.13$210,888
2014$2,709.88$206,758
2012$0$201,790
2011$0$197,834
2010$0$196,356
2009$0$196,823
2008$0$192,964
2007$0$189,181
2006$0$185,473
2005$0$185,473
2004$0$178,272
2003$0$175,005
2002$0$171,574
2000$0$164,913
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,900
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $2,699,999Rent Basis: Observed Comp Model ($7,565/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.50%

NOI: $40,504/yr

Cash-on-Cash Yield
-20.5%

On $621,000 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,100/mo
Homeowner / Hazard Insurance-$1,350/mo
Vacancy Reserve (5% of rent)-$378/mo
Repairs & Maintenance (10% of rent)-$757/mo
Property Management (8% of rent)-$605/mo
Total Pure Operating Expenses-$4,190/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,565/mo
Less: Operating Expenses-$4,190/mo
Net Operating Income (NOI)+$3,375/mo
Less: Debt Service (30yr @ 6.75%)-$14,010/mo
Net Cash Flow
$-10,634/mo
$-127,612/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sherman Oaks.