OFF_MARKETRisky Deal14 days on market

30481 Ganado Dr

30481 Ganado Dr, Rancho Palos Verdes, CA 90275, Rancho Palos Verdes, CA 90275
$2,775,000
Zestimate®:$2,723,200

Listing Price

Property image 1
30481 Ganado Dr, Rancho Palos Verdes, CA 90275
Loc: Rancho Palos Verdes, CA
Days Listed
14
Tax Assessed
$2733k
Zestimate®
$2723k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$7,363/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

Mira Catalina Elementary School

K-5
0.2 mi away
7

Miraleste Intermediate School

6-8
1 mi away
10

Palos Verdes Peninsula High School

9-12
3.3 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
1.64%
Total ROI
-2.1%
Cash Flow
$-10,238/mo
DSCR
0.27
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
2026-04-30Listed for sale$2,775,000$1,037
2026-04-22Listing removed$2,775,000$1,037
2026-04-21Listed for sale$2,775,000$1,037
2023-12-09Listing removed$0
2023-12-07Price change$7,500$3
2023-10-26Listed for rent$8,000$3
2021-08-06Sold$2,575,000$962
2021-07-07Contingent$2,550,000$953
2021-06-19Listed for sale$2,550,000$953
2020-01-22Sold$1,455,000$544
2019-12-29Pending sale$1,400,000$523
2019-12-14Listed for sale$1,400,000$523

Tax History

YearProperty TaxTax Assessment
2025$31,463.07$2,732,610
2024$30,303.34$2,679,030
2023$29,836.62$2,626,500
2022$28,260.96$2,575,000
2021$16,820.3$1,470,073
2020$16,417.9$172,113
2019$2,892.89$168,739
2018$2,662.97$165,432
2017$2,662.97$162,189
2016$2,600.92$159,010
2015$2,507.24$156,622
2014$2,458.87$153,555
2012$0$149,865
2011$0$146,928
2010$0$145,830
2009$0$146,177
2008$0$143,311
2007$0$140,502
2006$0$137,748
2005$0$137,748
2004$0$132,401
2003$0$129,976
2002$0$127,428
2000$0$122,482
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,677
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: $2,775,000Rent Basis: Observed Comp Model ($7,363/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,388/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.11%

NOI: $30,884/yr

Cash-on-Cash Yield
-22.2%

On $638,250 invested

DSCR Ratio
0.18x

Negative debt coverage

5-Yr Leveraged ROI
+-17.0%

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)-$1,708/mo
Homeowner / Hazard Insurance-$1,388/mo
Vacancy Reserve (5% of rent)-$368/mo
Repairs & Maintenance (10% of rent)-$736/mo
Property Management (8% of rent)-$589/mo
Total Pure Operating Expenses-$4,789/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,363/mo
Less: Operating Expenses-$4,789/mo
Net Operating Income (NOI)+$2,574/mo
Less: Debt Service (30yr @ 6.75%)-$14,399/mo
Net Cash Flow
$-11,825/mo
$-141,903/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Palos Verdes.