OFF_MARKETRisky Deal5 days on market

4032 W 178th St

4032 W 178th St, Torrance, CA 90504, Torrance, CA 90504
$2,365,000
Zestimate®:$2,356,000

Listing Price

Property image 1
4032 W 178th St, Torrance, CA 90504
Loc: Torrance, CA
Days Listed
5
Tax Assessed
$765k
Zestimate®
$2356k
Market Rate
Lot Size
7,624 sqft
Rent Estimate
$6,107/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.

6

Edison Elementary School

K-5
0.4 mi away
7

Philip Magruder Middle School

6-8
0.4 mi away
9

North 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
2.15%
Total ROI
0.4%
Cash Flow
$-7,713/mo
DSCR
0.36
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
2026-06-05Sold$2,365,000$816
2026-05-23Pending sale$2,365,000$816
2026-04-22Contingent$2,365,000$816
2026-04-01Listed for sale$2,365,000$816
1997-01-29Sold$345,000$119
1994-05-23Sold$345,000$119

Tax History

YearProperty TaxTax Assessment
2026$0$764,842
2025$7,257.41$612,857
2024$7,071.09$600,841
2023$6,942.49$589,060
2022$6,848.43$577,511
2021$6,714.69$566,189
2020$6,614.21$560,384
2019$6,614.21$549,397
2018$6,318.65$538,626
2017$6,318.65$528,065
2016$6,185.63$517,712
2015$6,021.37$509,936
2014$5,741.03$499,948
2012$0$447,343
2011$0$438,573
2010$0$435,296
2009$0$436,332
2008$0$427,778
2007$0$419,391
2006$0$411,169
2005$0$411,169
2004$0$395,205
2003$0$387,962
2002$0$380,355
2000$0$365,588
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
3
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: $2,365,000Rent Basis: Observed Comp Model ($6,107/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,183/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.54%

NOI: $36,496/yr

Cash-on-Cash Yield
-20.4%

On $543,950 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-7.6%

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)-$478/mo
Homeowner / Hazard Insurance-$1,183/mo
Vacancy Reserve (5% of rent)-$305/mo
Repairs & Maintenance (10% of rent)-$611/mo
Property Management (8% of rent)-$489/mo
Total Pure Operating Expenses-$3,066/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,107/mo
Less: Operating Expenses-$3,066/mo
Net Operating Income (NOI)+$3,041/mo
Less: Debt Service (30yr @ 6.75%)-$12,271/mo
Net Cash Flow
$-9,230/mo
$-110,761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Torrance.