OFF_MARKETRisky Deal9 days on market

22137 Burbank Blvd Unit 3

22137 Burbank Blvd Unit 3, Woodland Hills, CA 91367, Woodland Hills, CA 91367
$615,000
Zestimate®:$582,100

Listing Price

Property image 1
22137 Burbank Blvd Unit 3, Woodland Hills, CA 91367
Loc: Woodland Hills, CA
Days Listed
9
Tax Assessed
$627k
Zestimate®
$582k
Market Rate
Lot Size
9.03 acres
Rent Estimate
$3,129/mo
Est. Cash Flow base
Type
townhouse

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

Woodlake Elementary Community Charter School

K-5
1.4 mi away
4

Woodland Hills Charter Academy

6-8
1.3 mi away
9

Taft Charter High

9-12
2.2 mi away
Local Investment Market Context

Woodland Hills (Los Angeles County)

Typical Cap Rate: 4.5% - 5.8% · Avg Rent: $4,500 - $8,200 · Median: $1,350,000

View Woodland Hills Report

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
3.34%
Total ROI
31.3%
Cash Flow
$-1,482/mo
DSCR
0.54
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
2024-01-03Listing removed$0
2023-12-16Listed for rent$3,285$3
2023-11-17Listing removed$0
2023-11-03Price change$3,295$3
2023-09-22Listed for rent$3,500$3
2023-07-12Sold$603,000$581
2023-06-28Contingent$569,000$548
2023-06-21Listed for sale$569,000$548
1999-03-31Sold$139,000$134
1997-03-31Sold$108,000$104

Tax History

YearProperty TaxTax Assessment
2026$0$627,360
2025$7,508.56$615,060
2024$7,424.95$603,000
2023$2,702.64$209,425
2022$2,578.44$205,320
2021$2,543.2$201,295
2020$2,565.77$199,232
2019$2,565.77$195,326
2018$2,430.54$191,497
2017$2,430.54$187,743
2016$2,376.24$184,063
2015$2,314.6$181,299
2014$2,296.49$177,749
2012$0$173,479
2011$0$170,078
2010$0$168,808
2009$0$169,210
2008$0$165,893
2007$0$162,641
2006$0$159,453
2005$0$159,453
2004$0$153,264
2003$0$150,456
2002$0$147,507
2000$0$141,780
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,038
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: $615,000Rent Basis: Observed Comp Model ($3,129/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $308/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $20,511/yr

Cash-on-Cash Yield
-12.6%

On $141,450 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.3%

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)-$392/mo
Homeowner / Hazard Insurance-$308/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$313/mo
Property Management (8% of rent)-$250/mo
Total Pure Operating Expenses-$1,420/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,129/mo
Less: Operating Expenses-$1,420/mo
Net Operating Income (NOI)+$1,709/mo
Less: Debt Service (30yr @ 6.75%)-$3,191/mo
Net Cash Flow
$-1,482/mo
$-17,782/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodland Hills.