OFF_MARKETRisky Deal6 days on market

12113 Beverly Blvd Unit K

12113 Beverly Blvd Unit K, Whittier, CA 90601, Whittier, CA 90601
$559,888
Zestimate®:$587,700$27,812 Under Market

Listing Price

Property image 1
12113 Beverly Blvd Unit K, Whittier, CA 90601
Loc: Whittier, CA
Days Listed
6
Tax Assessed
$335k
Zestimate®
$588k
5% Under Valued
Lot Size
3.32 acres
Rent Estimate
$3,173/mo
Est. Cash Flow base
Type
condo

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

Longfellow Elementary School

K-5
0.2 mi away
4

Walter F. Dexter Middle School

6-8
0.4 mi away
6

Whittier High School

9-12
0.5 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: 4/10
Exercise caution due to potential market volatility.
Cap Rate
5.25%
Total ROI
15.9%
Cash Flow
$-383/mo
DSCR
0.86
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Whittier condo presents a classic Southern California dilemma: stable long-term appreciation prospects versus poor immediate performance. A negative monthly cash flow of -$383 is a significant deterrent for a conservative analyst, as it requires the investor to subsidize the property's operating and debt costs out-of-pocket. While the 5.25% rental yield is respectable for the region, the high cost of entry and carrying expenses result in an asset that lacks defensive qualities. Relying solely on the projected 4% appreciation to achieve a positive internal rate of return is speculative and ignores the liquidity risk inherent in an underwater monthly balance sheet.

Strengths
  • High-demand 3-bedroom, 2-bathroom configuration attractive to families
  • Stable Whittier submarket with historical resilience in property values
  • Competitive price-per-square-foot relative to Los Angeles County averages
Considerations
  • Monthly net cash flow is negative, creating a persistent liquidity drain
  • Heavy reliance on appreciation rather than income for total return
  • Potential for rising HOA dues to further erode the narrow rental yield
  • Inability to meet debt service coverage requirements without a significant down payment
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-04Sold$590,000$433
2026-04-22Pending sale$559,888$410
2026-04-16Listed for sale$559,888$410
2008-06-13Sold$250,000$183
1999-03-18Sold$117,000$86
1997-07-11Sold$109,000$80

Tax History

YearProperty TaxTax Assessment
2026$0$334,931
2025$4,298.45$328,365
2024$4,277.98$321,927
2023$4,204.11$315,616
2022$3,855.08$309,428
2021$3,775.12$303,362
2020$3,960.32$300,252
2019$3,960.32$294,366
2018$3,627.11$288,595
2017$3,627.11$282,937
2016$3,538.08$277,390
2015$3,494.38$273,224
2014$3,033.71$239,000
2012$0$239,000
2011$0$256,310
2010$0$254,395
2009$0$196,400
2008$0$139,636
2007$0$136,899
2006$0$134,215
2005$0$134,215
2004$0$129,005
2003$0$126,641
2002$0$124,159
2000$0$119,340
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,364
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: $559,888Rent Basis: Observed Comp Model ($3,173/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $280/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.19%

NOI: $23,447/yr

Cash-on-Cash Yield
-8.9%

On $128,774 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.9%

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)-$209/mo
Homeowner / Hazard Insurance-$280/mo
Vacancy Reserve (5% of rent)-$159/mo
Repairs & Maintenance (10% of rent)-$317/mo
Property Management (8% of rent)-$254/mo
Total Pure Operating Expenses-$1,219/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,173/mo
Less: Operating Expenses-$1,219/mo
Net Operating Income (NOI)+$1,954/mo
Less: Debt Service (30yr @ 6.75%)-$2,905/mo
Net Cash Flow
$-951/mo
$-11,415/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Whittier.