FOR_SALERisky Deal77 days on market

10988 Las Flores Dr

10988 Las Flores Dr, El Monte, CA 91731, El Monte, CA 91731
$799,999
Zestimate®:$796,500

Listing Price

Property image 1
10988 Las Flores Dr, El Monte, CA 91731
Loc: El Monte, CA
Days Listed
77
Tax Assessed
$310k
Zestimate®
$797k
Market Rate
Lot Size
2,992 sqft
Rent Estimate
$3,391/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.

5

Columbia Elementary School

K-8
0.2 mi away
7

El Monte High School

9-12
0.6 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
4.41%
Total ROI
11.7%
Cash Flow
$-1,103/mo
DSCR
0.73
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
2026-09-01Price change$799,999$551
2026-05-29Listed for sale$834,888$575
2015-02-07Listing removed$450,000$310
2014-11-12Price change$450,000$310
2014-08-13Listed for sale$460,000$317
2002-09-17Sold$210,000$145

Tax History

YearProperty TaxTax Assessment
2026$0$310,060
2025$4,722.03$303,981
2024$4,339.2$298,022
2023$4,253.25$292,179
2022$4,097.25$286,451
2021$4,145.63$280,835
2020$4,133.06$277,956
2019$4,133.06$272,507
2018$4,157.22$267,165
2017$4,157.22$261,927
2016$4,071.95$256,792
2015$3,983.96$252,935
2014$3,789.3$247,981
2012$0$242,022
2011$0$237,278
2010$0$235,506
2009$0$236,067
2008$0$231,439
2007$0$226,902
2006$0$222,454
2005$0$222,454
2004$0$213,818
2003$0$209,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,453
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: $799,999Rent Basis: Observed Comp Model ($3,391/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.03%

NOI: $24,207/yr

Cash-on-Cash Yield
-13.9%

On $184,000 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+24.6%

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)-$194/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$339/mo
Property Management (8% of rent)-$271/mo
Total Pure Operating Expenses-$1,374/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,391/mo
Less: Operating Expenses-$1,374/mo
Net Operating Income (NOI)+$2,017/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,134/mo
$-25,605/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in El Monte.