OFF_MARKETRisky Deal4 days on market

20657 Walnut Cir

20657 Walnut Cir, Porter Ranch, CA 91326, Porter Ranch, CA 91326
$1,499,000
Zestimate®:$1,465,000

Listing Price

Property image 1
20657 Walnut Cir, Porter Ranch, CA 91326
Loc: Porter Ranch, CA
Days Listed
4
Tax Assessed
$1157k
Zestimate®
$1465k
Market Rate
Lot Size
1.09 acres
Rent Estimate
$7,156/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

Porter Ranch Community School

K-8
0.1 mi away
5

Chatsworth Charter High School

9-12
2.9 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.55%
Total ROI
12.4%
Cash Flow
$-1,897/mo
DSCR
0.75
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
2026-08-21Sold$1,465,000$542
2026-07-24Pending sale$1,475,000$546
2026-06-22Price change$1,475,000$546
2026-04-20Listed for sale$1,499,000$555
2021-03-30Sold$1,047,500$388

Tax History

YearProperty TaxTax Assessment
2026$0$1,156,521
2025$13,833.63$1,133,845
2024$13,594.08$1,111,613
2023$13,329.4$1,089,818
2022$12,923.83$1,068,450
2021$12,708.67$12,928
2020$216.59$12,796
2019$216.59$12,546
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,702
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: $1,499,000Rent Basis: Observed Comp Model ($7,156/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.23%

NOI: $48,448/yr

Cash-on-Cash Yield
-13.0%

On $344,770 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.1%

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)-$723/mo
Homeowner / Hazard Insurance-$750/mo
Vacancy Reserve (5% of rent)-$358/mo
Repairs & Maintenance (10% of rent)-$716/mo
Property Management (8% of rent)-$572/mo
Total Pure Operating Expenses-$3,119/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,156/mo
Less: Operating Expenses-$3,119/mo
Net Operating Income (NOI)+$4,037/mo
Less: Debt Service (30yr @ 6.75%)-$7,778/mo
Net Cash Flow
$-3,741/mo
$-44,888/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Porter Ranch.