OFF_MARKETRisky Deal5 days on market

1018 Glen Oaks Blvd

1018 Glen Oaks Blvd, Pasadena, CA 91105, Pasadena, CA 91105
$2,695,000
Zestimate®:$924,000

Listing Price

Property image 1
1018 Glen Oaks Blvd, Pasadena, CA 91105
Loc: Pasadena, CA
Days Listed
5
Tax Assessed
$19k
Zestimate®
$924k
Market Rate
Lot Size
0.59 acres
Rent Estimate
$3,895/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.

1

Madison Elementary School

K-5
1.8 mi away
3

Octavia E. Butler Magnet School

6-8
1.9 mi away
4

John Muir High School

9-12
1.9 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
1.51%
Total ROI
-2.8%
Cash Flow
$-10,241/mo
DSCR
0.25
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

1018 Glen Oaks Blvd presents a challenging profile for conservative investors. Despite its prestigious Pasadena location and large 3,752 square foot footprint, the property suffers from a severely negative monthly cash flow of -$10,241.17. The rental yield of approximately 1.51% is exceptionally low, failing to cover even a fraction of the debt service and operating expenses. While the 4% annual appreciation is consistent with historical Southern California trends, it cannot compensate for the massive annual burn rate of over $120,000. This property serves more as a luxury primary residence or a speculative appreciation play than a sound rental investment, as the holding costs significantly outweigh the income potential.

Strengths
  • Located in a highly desirable, high-barrier-to-entry Pasadena neighborhood
  • Substantial square footage for a 3-bedroom layout provides high utility value
  • Consistent historical appreciation trends in the local market
Considerations
  • Severe negative cash flow of over $10,000 per month
  • Rental yield of 1.51% is significantly below the risk-free rate of return
  • Extreme dependency on future capital gains to achieve a positive total return
  • High carrying costs create significant liquidity risk for the investor
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-17Listed for sale$2,695,000$718

Tax History

YearProperty TaxTax Assessment
2025$782.07$19,285
2024$676.09$18,908
2023$666.67$18,539
2022$650.79$18,177
2021$633.35$17,822
2020$623.79$17,640
2019$623.79$17,295
2018$612.02$16,957
2017$612.02$16,625
2016$591.16$16,300
2015$581.91$16,057
2014$573.73$15,743
2012$0$15,367
2011$0$15,067
2010$0$14,955
2009$0$14,991
2008$0$14,698
2007$0$14,410
2006$0$14,128
2005$0$14,128
2004$0$13,581
2003$0$13,333
2002$0$13,073
2000$0$12,567
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,752
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: $2,695,000Rent Basis: Observed Comp Model ($3,895/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,348/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.73%

NOI: $19,669/yr

Cash-on-Cash Yield
-23.9%

On $619,850 invested

DSCR Ratio
0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-25.3%

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)-$12/mo
Homeowner / Hazard Insurance-$1,348/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$390/mo
Property Management (8% of rent)-$312/mo
Total Pure Operating Expenses-$2,256/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,895/mo
Less: Operating Expenses-$2,256/mo
Net Operating Income (NOI)+$1,639/mo
Less: Debt Service (30yr @ 6.75%)-$13,984/mo
Net Cash Flow
$-12,345/mo
$-148,136/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pasadena.