OFF_MARKETRisky Deal7 days on market

777 Old Mill Rd

777 Old Mill Rd, Pasadena, CA 91108, Pasadena, CA 91108
$1,590,000
Zestimate®:$2,002,200$412,200 Under Market

Listing Price

Property image 1
777 Old Mill Rd, Pasadena, CA 91108
Loc: Pasadena, CA
Days Listed
7
Tax Assessed
$113k
Zestimate®
$2002k
21% Under Valued
Lot Size
7,816 sqft
Rent Estimate
$6,045/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.

2

McKinley School

K-8
1.5 mi away
4

Blair High School

6-12
0.9 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
3.52%
Total ROI
7.3%
Cash Flow
$-3,375/mo
DSCR
0.58
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
2026-05-26Sold$2,010,777$1,360
2026-05-26Pending sale$1,590,000$1,075
2026-05-14Contingent$1,590,000$1,075
2026-05-06Listed for sale$1,590,000$1,075

Tax History

YearProperty TaxTax Assessment
2026$0$112,714
2025$1,714.24$110,505
2024$1,539.1$108,340
2023$1,521.95$106,217
2022$1,472.96$104,135
2021$1,410$102,094
2020$1,363.98$101,048
2019$1,363.98$99,067
2018$1,385.72$97,126
2017$1,385.72$95,223
2016$1,356.49$93,357
2015$1,309.97$91,956
2014$1,280.13$90,155
2012$0$87,990
2011$0$86,266
2010$0$85,622
2009$0$85,826
2008$0$84,144
2007$0$82,495
2006$0$80,879
2005$0$80,879
2004$0$77,741
2003$0$76,317
2002$0$74,821
2000$0$71,917
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,479
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: $1,590,000Rent Basis: Observed Comp Model ($6,045/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $795/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.86%

NOI: $45,470/yr

Cash-on-Cash Yield
-14.6%

On $365,700 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.0%

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)-$70/mo
Homeowner / Hazard Insurance-$795/mo
Vacancy Reserve (5% of rent)-$302/mo
Repairs & Maintenance (10% of rent)-$605/mo
Property Management (8% of rent)-$484/mo
Total Pure Operating Expenses-$2,256/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,045/mo
Less: Operating Expenses-$2,256/mo
Net Operating Income (NOI)+$3,789/mo
Less: Debt Service (30yr @ 6.75%)-$8,250/mo
Net Cash Flow
$-4,461/mo
$-53,532/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pasadena.

777 Old Mill Rd | Pasadena, CA | Haven AI Analysis | Haven by ScoutHavens