OFF_MARKETRisky Deal148 days on market

11474 Gladstone Ave

11474 Gladstone Ave, Sylmar, CA 91342, Sylmar, CA 91342
$799,000
Zestimate®:$789,900

Listing Price

Property image 1
11474 Gladstone Ave, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
148
Tax Assessed
$138k
Zestimate®
$790k
Market Rate
Lot Size
7,511 sqft
Rent Estimate
$3,989/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
0.2 mi away
4

Charles Maclay Middle School

6-8
0.9 mi away
5

Academy of Scientific Exploration (ASE) at Arroyo High School

9-12
1.7 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
4.94%
Total ROI
14.3%
Cash Flow
$-752/mo
DSCR
0.81
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
2026-07-18Listing removed$799,000$498
2026-06-09Listed for sale$799,000$498
1981-06-04Sold$54,500$34

Tax History

YearProperty TaxTax Assessment
2026$0$137,611
2025$1,923.14$134,914
2024$1,903.12$132,270
2023$1,871.63$129,677
2022$1,794.42$127,136
2021$1,764.65$124,644
2020$1,775.26$123,367
2019$1,775.26$120,949
2018$1,601.58$118,578
2017$1,601.58$116,254
2016$1,566.78$113,975
2015$1,514.27$112,264
2014$1,507.34$110,066
2012$0$107,422
2011$0$105,316
2010$0$104,530
2009$0$104,779
2008$0$102,726
2007$0$100,713
2006$0$98,739
2005$0$98,739
2004$0$94,907
2003$0$93,169
2002$0$91,343
2000$0$87,798
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,605
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: $799,000Rent Basis: Observed Comp Model ($3,989/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.88%

NOI: $31,026/yr

Cash-on-Cash Yield
-10.2%

On $183,770 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.3%

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)-$86/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$399/mo
Property Management (8% of rent)-$319/mo
Total Pure Operating Expenses-$1,403/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,989/mo
Less: Operating Expenses-$1,403/mo
Net Operating Income (NOI)+$2,586/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,560/mo
$-18,724/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sylmar.