OFF_MARKETRisky Deal7 days on market

3825 S Ferntower Ave

3825 S Ferntower Ave, West Covina, CA 91792, West Covina, CA 91792
$975,888
Zestimate®:$925,400

Listing Price

Property image 1
3825 S Ferntower Ave, West Covina, CA 91792
Loc: West Covina, CA
Days Listed
7
Tax Assessed
$893k
Zestimate®
$925k
Market Rate
Lot Size
6,166 sqft
Rent Estimate
$4,090/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.

8

Hollingworth Elementary School

K-6
0.1 mi away
4

Telesis Academy Of Science & Math

K-8
0.4 mi away
4

Nogales 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
3.24%
Total ROI
5.9%
Cash Flow
$-2,298/mo
DSCR
0.53
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
2022-02-16Sold$825,000$634
2022-01-31Pending sale$790,777$607

Tax History

YearProperty TaxTax Assessment
2026$0$893,004
2025$10,965.58$875,495
2024$10,731.84$858,329
2023$10,360.72$841,500
2022$10,091.34$194,183
2021$2,716.52$190,377
2020$2,679.84$188,426
2019$2,679.84$184,732
2018$2,454.71$181,111
2017$2,454.71$177,561
2016$2,404.91$174,081
2015$2,329.83$171,467
2014$2,302.7$168,109
2012$0$164,070
2011$0$160,854
2010$0$159,652
2009$0$160,033
2008$0$156,896
2007$0$153,821
2006$0$150,806
2005$0$150,806
2004$0$144,952
2003$0$142,296
2002$0$139,507
2000$0$134,092
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,302
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: $975,888Rent Basis: Observed Comp Model ($4,090/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $488/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.59%

NOI: $25,238/yr

Cash-on-Cash Yield
-15.8%

On $224,454 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.1%

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)-$558/mo
Homeowner / Hazard Insurance-$488/mo
Vacancy Reserve (5% of rent)-$205/mo
Repairs & Maintenance (10% of rent)-$409/mo
Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$1,987/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,090/mo
Less: Operating Expenses-$1,987/mo
Net Operating Income (NOI)+$2,103/mo
Less: Debt Service (30yr @ 6.75%)-$5,064/mo
Net Cash Flow
$-2,961/mo
$-35,526/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in West Covina.