OFF_MARKETRisky Deal7 days on market

12124 Burgess Ave

12124 Burgess Ave, Whittier, CA 90604, Whittier, CA 90604
$749,000
Zestimate®:$759,400$10,400 Under Market

Listing Price

Property image 1
12124 Burgess Ave, Whittier, CA 90604
Loc: Whittier, CA
Days Listed
7
Tax Assessed
$536k
Zestimate®
$759k
1% Under Valued
Lot Size
6,072 sqft
Rent Estimate
$3,460/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.

5

John Foster Dulles Elementary School

K-5
2 mi away
8

Reginald M. Benton Middle School

6-8
1.6 mi away
8

La Mirada High School

9-12
1.4 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
4.31%
Total ROI
11.2%
Cash Flow
$-1,095/mo
DSCR
0.71
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
2016-11-10Sold$453,000$433
2016-08-29Pending sale$449,900$431
2016-08-11Listed for sale$449,900$431
2016-03-01Sold$325,000$311

Tax History

YearProperty TaxTax Assessment
2026$0$536,251
2025$6,854.45$525,738
2024$6,661.78$515,431
2023$6,430.57$505,325
2022$6,316.7$495,418
2021$6,229.22$485,705
2020$6,074.42$480,725
2019$6,074.42$471,300
2018$5,839.06$462,060
2017$5,839.06$453,000
2016$5,752.87$392,901
2015$4,997.8$124,435
2014$1,717.26$121,999
2012$0$119,069
2011$0$116,735
2010$0$115,863
2009$0$116,140
2008$0$113,863
2007$0$111,631
2006$0$109,443
2005$0$109,443
2004$0$105,195
2003$0$103,268
2002$0$101,244
2000$0$97,314
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,045
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: $749,000Rent Basis: Observed Comp Model ($3,460/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.13%

NOI: $23,449/yr

Cash-on-Cash Yield
-13.5%

On $172,270 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.9%

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)-$335/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$346/mo
Property Management (8% of rent)-$277/mo
Total Pure Operating Expenses-$1,506/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,460/mo
Less: Operating Expenses-$1,506/mo
Net Operating Income (NOI)+$1,954/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-1,932/mo
$-23,188/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Whittier.