For SaleRisky Deal7 days on market

1232 Corsica Dr

1232 Corsica Dr, Pacific Palisades, CA 90272, Pacific Palisades, CA 90272
$18,550,000
Estimate®:$16,907,100

Listing Price

Property image 1
1232 Corsica Dr, Pacific Palisades, CA 90272
Loc: Pacific Palisades, CA
Days Listed
7
Tax Assessed
$15320k
Estimate®
$16907k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$64,355/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.

10

Canyon Elementary School

K-5
1.4 mi away
9

Paul Revere Middle School

6-8
0.6 mi away
9

Palisades Charter High School

9-12
1.6 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

colonialluxuryswimming poolbalconywhite sidingspacious backyardmanicured lawnoutdoor dining areatwilight settingestatemulti-storyterraceclassic architecture

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
2.75%
Total ROI
3.4%
Cash Flow
$-51,757/mo
DSCR
0.45
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-51,757/mo net cash flow with a 2.7% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Pacific Palisades, CA
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-09Listed for sale$18,550,000$1,808
2026-07-02Listing removed$18,700,000$1,823
2026-04-03Listed for sale$18,700,000$1,823
2025-07-16Listing removed$23,999,000$2,339
2025-05-27Listed for sale$23,999,000$2,339
2018-05-09Sold$13,200,000$1,287
2018-04-04Pending sale$13,275,000$1,294
2018-03-16Listed for sale$13,275,000$1,294
2016-01-20Sold$11,500,000$1,121
2015-11-10Listed for sale$11,750,000$1,145
2013-09-12Sold$3,250,032$317

Tax History

YearProperty TaxTax Assessment
2026$0$15,319,730
2025$179,656.3$15,019,344
2024$177,812.95$14,724,848
2023$174,310.56$14,436,126
2022$166,110.25$14,153,066
2021$164,139.19$13,875,556
2020$165,878.64$13,733,280
2019$165,878.64$13,464,000
2018$144,017.44$11,964,600
2017$144,017.44$11,730,000
2016$140,255.4$10,152,500
2015$121,315.68$5,314,935
2014$40,042.86$3,250,000
2012$0$484,021
2011$0$474,532
2010$0$470,987
2009$0$472,107
2008$0$462,851
2007$0$453,776
2006$0$444,880
2005$0$444,880
2004$0$427,607
2003$0$419,771
2002$0$411,541
2000$0$395,562
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
8
Sq Ft
10,260
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 5b/8ba in Pacific Palisades
+18% vs. list
$
$461,700
75% Rule
Maximum Allowable Offer (MAO)
$15,955,050

Calculated as (75% × $21,889,000) − $461,700

Asking Price is $2,594,950 (14.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $15,955,050 based on $461,700 in required updates.
Current Asking Price:$18,550,000
Estimated ARV:$21,889,000
Estimated Renovation:$461,700
All-In Capital Basis (MAO + Rehab):$16,416,750
Projected Equity Margin:+$5,472,250
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 Provenance:[Observed] List Price: $18,550,000[Observed] Rent: $64,355/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $9,275/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.99%

NOI: $368,442/yr

Cash-on-Cash Yield
-18.4%

On $4,266,500 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.75% of basis)-$9,575/mo
[Estimated]Homeowner / Hazard Insurance-$9,275/mo
[Defaulted]Vacancy Reserve (5% of rent)-$3,218/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$6,436/mo
[Defaulted]Property Management (8% of rent)-$5,148/mo
Total Pure Operating Expenses-$33,651/mo
Net Investor Cash Flow
Gross Scheduled Rent+$64,355/mo
Less: Operating Expenses-$33,651/mo
Net Operating Income (NOI)+$30,704/mo
Less: Debt Service (30yr @ 6.75%)-$96,252/mo
Net Cash Flow
$-65,548/mo
$-786,581/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pacific Palisades.

1232 Corsica Dr | Pacific Palisades, CA | Haven AI Analysis | Haven by ScoutHavens