OFF_MARKETRisky Deal15 days on market

11612 N Amsterdam Ln

11612 N Amsterdam Ln, Sylmar, CA 91342, Sylmar, CA 91342
$985,000
Zestimate®:$984,100

Listing Price

Property image 1
11612 N Amsterdam Ln, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
15
Tax Assessed
$770k
Zestimate®
$984k
Market Rate
Lot Size
6,867 sqft
Rent Estimate
$4,418/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
1.4 mi away
5

Academy of Scientific Exploration (ASE)

9-12
2.1 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
3.78%
Total ROI
8.6%
Cash Flow
$-1,875/mo
DSCR
0.62
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
2026-05-13Listing removed$4,250$2
2026-05-13Listed for sale$985,000$466
2026-04-25Price change$4,250$2
2026-04-22Listed for rent$4,500$2
2026-01-22Listing removed$4,500$2
2026-01-01Listed for rent$4,500$2
2025-02-17Listing removed$5,344$3
2025-02-03Listed for rent$5,344$3
2020-01-17Sold$704,500$333

Tax History

YearProperty TaxTax Assessment
2025$9,567.69$770,360
2024$9,359.24$755,256
2023$9,177.25$740,448
2022$8,746.3$725,930
2021$8,631.22$711,697
2020$8,531.79$202,878
2019$2,642.53$198,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,116
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: $985,000Rent Basis: Observed Comp Model ($4,418/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $493/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.96%

NOI: $29,129/yr

Cash-on-Cash Yield
-14.2%

On $226,550 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.1%

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)-$481/mo
Homeowner / Hazard Insurance-$493/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$353/mo
Total Pure Operating Expenses-$1,991/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,418/mo
Less: Operating Expenses-$1,991/mo
Net Operating Income (NOI)+$2,427/mo
Less: Debt Service (30yr @ 6.75%)-$5,111/mo
Net Cash Flow
$-2,684/mo
$-32,203/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sylmar.