OFF_MARKETExcellent Deal10 days on market
20454 W Albion Way
20454 W Albion Way, Northridge, CA 91326, Northridge, CA 91326
20454 W Albion Way, Northridge, CA 91326
Loc: Northridge, CA
Days Listed
10
Tax Assessed
$2945k
Lot Size
9,332 sqft
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
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
7.79%
Total ROI
28.6%
Cash Flow
$6,172/mo
DSCR
1.28
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $4,299,999Rent Basis: Modeled Estimate ($34,400/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,150/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.28%
NOI: $269,970/yr
Cash-on-Cash Yield
0.2%
On $989,000 invested
DSCR Ratio
1.01x
Tight qualification
5-Yr Leveraged ROI
+95.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,840/mo
Homeowner / Hazard Insurance-$2,150/mo
Vacancy Reserve (5% of rent)-$1,720/mo
Repairs & Maintenance (10% of rent)-$3,440/mo
Property Management (8% of rent)-$2,752/mo
Total Pure Operating Expenses-$11,902/mo
Net Investor Cash Flow
Gross Scheduled Rent+$34,400/mo
Less: Operating Expenses-$11,902/mo
Net Operating Income (NOI)+$22,498/mo
Less: Debt Service (30yr @ 6.75%)-$22,312/mo
Net Cash Flow
$186/mo
$2,229/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Northridge.