OFF_MARKETRisky Deal8 days on market

1352 W 14th St

1352 W 14th St, San Pedro, CA 90732, San Pedro, CA 90732
$1,085,000
Zestimate®:$1,171,600$86,600 Under Market

Listing Price

Property image 1
1352 W 14th St, San Pedro, CA 90732
Loc: San Pedro, CA
Days Listed
8
Tax Assessed
$777k
Zestimate®
$1172k
7% Under Valued
Lot Size
6,760 sqft
Rent Estimate
$4,807/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.

9

Seventh Street Elementary School

K-5
0.5 mi away
4

Richard Henry Dana Middle School

6-8
0.7 mi away
7

San Pedro Senior High School

9-12
0.4 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
2.58%
Total ROI
2.6%
Cash Flow
$-3,152/mo
DSCR
0.43
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
2026-04-21Sold$1,175,000$824
2026-04-03Pending sale$1,085,000$761
2026-03-25Listed for sale$1,085,000$761
2010-05-06Sold$590,000$414
2009-11-12Listed for sale$620,000$435
1998-04-01Sold$242,500$170

Tax History

YearProperty TaxTax Assessment
2026$0$776,801
2025$9,356.29$761,570
2024$9,260.65$746,639
2023$9,082.87$732,000
2022$8,661.78$717,648
2021$8,555.18$703,578
2020$8,640.72$696,364
2019$8,640.72$682,711
2018$8,230.8$669,325
2017$8,230.8$656,202
2016$8,050.32$643,336
2015$7,867.87$633,673
2014$7,782.92$621,262
2012$0$606,330
2011$0$594,442
2010$0$299,964
2009$0$300,678
2008$0$294,783
2007$0$289,004
2006$0$283,338
2005$0$283,338
2004$0$272,337
2003$0$267,346
2002$0$262,105
2000$0$251,930
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,426
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: $1,085,000Rent Basis: Observed Comp Model ($4,807/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $543/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.96%

NOI: $32,075/yr

Cash-on-Cash Yield
-14.2%

On $249,550 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.1%

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)-$486/mo
Homeowner / Hazard Insurance-$543/mo
Vacancy Reserve (5% of rent)-$240/mo
Repairs & Maintenance (10% of rent)-$481/mo
Property Management (8% of rent)-$385/mo
Total Pure Operating Expenses-$2,134/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,807/mo
Less: Operating Expenses-$2,134/mo
Net Operating Income (NOI)+$2,673/mo
Less: Debt Service (30yr @ 6.75%)-$5,630/mo
Net Cash Flow
$-2,957/mo
$-35,483/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Pedro.