OFF_MARKETRisky Deal16 days on market

11625 Gladstone Ave

11625 Gladstone Ave, Sylmar, CA 91342, Sylmar, CA 91342
$820,000
Zestimate®:$820,900$900 Under Market

Listing Price

Property image 1
11625 Gladstone Ave, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
16
Tax Assessed
$454k
Zestimate®
$821k
0% Under Valued
Lot Size
8,758 sqft
Rent Estimate
$3,818/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

Fenton Avenue Charter School

K-5
0.4 mi away
4

Charles Maclay Middle School

6-8
0.8 mi away
5

Academy of Scientific Exploration (ASE) at Arroyo High School

9-12
1.5 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
4.02%
Total ROI
9.8%
Cash Flow
$-1,396/mo
DSCR
0.66
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
2026-08-19Sold$821,000$691
2026-06-17Pending sale$820,000$690
2026-05-12Listed for sale$820,000$690
2022-02-13Listing removed$0
2022-02-12Listed for rent$2,700$2
2020-04-28Listing removed$585,000$492
2020-04-17Listed for sale$585,000$492
2015-04-27Sold$370,000$311
2015-01-16Listed for sale$380,000$320
2011-09-18Listing removed$335,000$282
2011-08-13Listed for sale$335,000$282
2001-01-10Sold$185,000$156

Tax History

YearProperty TaxTax Assessment
2026$0$453,567
2025$5,675.14$444,674
2024$5,617.02$435,956
2023$5,513.21$427,409
2022$5,265.18$419,029
2021$5,200.28$410,814
2020$5,249.18$406,603
2019$5,249.18$398,631
2018$4,940.67$390,816
2017$4,940.67$383,154
2016$4,833.79$375,642
2015$4,721.92$245,827
2014$3,110.78$241,012
2012$0$235,221
2011$0$230,610
2010$0$228,887
2009$0$229,432
2008$0$224,934
2007$0$220,524
2006$0$216,201
2005$0$216,201
2004$0$207,808
2003$0$204,000
2002$0$188,700
2000$0$110,474
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,188
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: $820,000Rent Basis: Observed Comp Model ($3,818/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $410/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.29%

NOI: $26,957/yr

Cash-on-Cash Yield
-12.8%

On $188,600 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.3%

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)-$283/mo
Homeowner / Hazard Insurance-$410/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$382/mo
Property Management (8% of rent)-$305/mo
Total Pure Operating Expenses-$1,572/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,818/mo
Less: Operating Expenses-$1,572/mo
Net Operating Income (NOI)+$2,246/mo
Less: Debt Service (30yr @ 6.75%)-$4,255/mo
Net Cash Flow
$-2,008/mo
$-24,101/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sylmar.