Back to Dashboard
OFF_MARKETExcellent Deal822 days on market

0 Terra Vista Way #12

0 Terra Vista Way #12, Sylmar, CA 91342, Sylmar, CA 91342
$225,000

Listing Price

Log in to unlock AI Insights
Property image 1
0 Terra Vista Way #12, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
822
Lot Size
0.40 acres
Rent Estimate
$2,977/mo
Est. Cash Flow base
Type
lot

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
0.6 mi away
4

Charles Maclay Middle School

6-8
1.7 mi away
5

Academy of Scientific Exploration (ASE) at Arroyo High School

9-12
2.4 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
12.56%
Total ROI
52.4%
Cash Flow
$1,217/mo
DSCR
2.07
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
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: $225,000Rent Basis: Observed Comp Model ($2,977/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.68%

NOI: $24,020/yr

Cash-on-Cash Yield
19.3%

On $51,750 invested

DSCR Ratio
1.71x

Prime loan qualification

5-Yr Leveraged ROI
+190.9%

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)-$141/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$298/mo
Property Management (8% of rent)-$238/mo
Total Pure Operating Expenses-$975/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,977/mo
Less: Operating Expenses-$975/mo
Net Operating Income (NOI)+$2,002/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$834/mo
$10,010/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Sylmar.

0 Terra Vista Way #12 | Sylmar, CA | Haven AI Analysis | Haven by ScoutHavens