OFF_MARKETRisky Deal5 days on market

1225 S Leland St

1225 S Leland St, San Pedro, CA 90731, San Pedro, CA 90731
$1,250,000
Zestimate®:$1,129,700

Listing Price

Property image 1
1225 S Leland St, San Pedro, CA 90731
Loc: San Pedro, CA
Days Listed
5
Tax Assessed
$675k
Zestimate®
$1130k
Market Rate
Lot Size
6,816 sqft
Rent Estimate
$4,245/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.

9

Seventh Street Elementary School

K-5
0.7 mi away
4

Richard Henry Dana Middle School

6-8
0.4 mi away
7

San Pedro Senior High School

9-12
0.2 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
2.94%
Total ROI
4.4%
Cash Flow
$-3,258/mo
DSCR
0.48
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
2026-08-14Sold$1,130,000$530
2026-07-17Contingent$1,175,000$551
2026-06-01Price change$1,175,000$551
2026-05-13Price change$1,225,000$575
2026-04-22Listed for sale$1,250,000$586
2016-10-26Sold$677,000$318
2016-09-08Pending sale$699,000$328
2016-08-02Price change$699,000$328
2016-07-17Price change$724,000$340
2016-06-02Listed for sale$749,000$351

Tax History

YearProperty TaxTax Assessment
2026$0$675,204
2025$8,165.2$661,966
2024$8,077.41$648,987
2023$7,922.89$636,263
2022$7,558.21$623,789
2021$7,461.46$611,559
2020$7,533.4$605,289
2019$7,533.4$593,421
2018$7,115.77$581,786
2017$7,115.77$677,000
2016$6,958.63$532,746
2015$6,561.56$524,745
2014$6,280.39$497,000
2012$0$425,000
2011$0$492,258
2010$0$488,580
2009$0$489,741
2008$0$480,139
2007$0$470,726
2006$0$461,497
2005$0$461,497
2004$0$443,578
2003$0$429,000
2002$0$320,088
2000$0$307,660
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,132
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: $1,250,000Rent Basis: Observed Comp Model ($4,245/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.13%

NOI: $26,660/yr

Cash-on-Cash Yield
-17.8%

On $287,500 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.2%

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)-$422/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$425/mo
Property Management (8% of rent)-$340/mo
Total Pure Operating Expenses-$2,023/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,245/mo
Less: Operating Expenses-$2,023/mo
Net Operating Income (NOI)+$2,222/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-4,264/mo
$-51,172/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Pedro.