OFF_MARKETNeutral Deal5 days on market

21320 Garston Ave

21320 Garston Ave, Carson, CA 90745, Carson, CA 90745
$759,999
Zestimate®:$796,600$36,601 Under Market

Listing Price

Property image 1
21320 Garston Ave, Carson, CA 90745
Loc: Carson, CA
Days Listed
5
Tax Assessed
$273k
Zestimate®
$797k
5% Under Valued
Lot Size
4,888 sqft
Rent Estimate
$4,468/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.

8

Bonita Street Elementary School

K-5
0.4 mi away
7

Andrew Carnegie Middle School

6-8
0.4 mi away
6

Academies Of Education And Empowerment At Carson High

9-12
1.1 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
5.88%
Total ROI
19.1%
Cash Flow
$-116/mo
DSCR
0.97
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
2026-05-28Sold$800,000$496
2026-04-30Pending sale$759,999$471
2026-04-29Listing removed$759,999$471
2026-04-23Listed for sale$759,999$471

Tax History

YearProperty TaxTax Assessment
2026$0$272,671
2025$4,245.43$267,342
2024$4,050.13$262,101
2023$3,967.61$256,963
2022$3,778.34$251,925
2021$3,647.6$246,986
2020$3,647.03$244,454
2019$3,647.03$239,662
2018$3,433.93$234,963
2017$3,433.93$230,357
2016$10,935.14$225,842
2015$10,847.19$222,450
2014$3,275.09$218,094
2012$0$212,854
2011$0$208,681
2010$0$207,122
2009$0$207,615
2008$0$203,545
2007$0$199,555
2006$0$195,643
2005$0$195,643
2004$0$188,048
2003$0$184,602
2002$0$180,983
2000$0$173,957
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
1,613
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: $759,999Rent Basis: Observed Comp Model ($4,468/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $380/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.56%

NOI: $34,679/yr

Cash-on-Cash Yield
-7.2%

On $174,800 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.0%

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)-$170/mo
Homeowner / Hazard Insurance-$380/mo
Vacancy Reserve (5% of rent)-$223/mo
Repairs & Maintenance (10% of rent)-$447/mo
Property Management (8% of rent)-$357/mo
Total Pure Operating Expenses-$1,578/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,468/mo
Less: Operating Expenses-$1,578/mo
Net Operating Income (NOI)+$2,890/mo
Less: Debt Service (30yr @ 6.75%)-$3,943/mo
Net Cash Flow
$-1,054/mo
$-12,642/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson.