OFF_MARKETRisky Deal49 days on market

11819 Kagel Canyon St

11819 Kagel Canyon St, Sylmar, CA 91342, Sylmar, CA 91342
$3,500,000

Listing Price

Property image 1
11819 Kagel Canyon St, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
49
Tax Assessed
$1313k
Lot Size
6.95 acres
Rent Estimate
$4,480/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
0.4 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
2 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
0.90%
Total ROI
-5.8%
Cash Flow
$-15,074/mo
DSCR
0.15
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
2026-04-08Listed for sale$3,500,000
2017-06-22Listing removed$9,000,000
2017-06-20Listed for sale$9,000,000
2013-08-02Listing removed$1,500,000
2013-05-24Price change$1,500,000
2013-05-04Listed for sale$2,000,000
2003-07-09Sold$3,000
2002-04-29Sold$3,000

Tax History

YearProperty TaxTax Assessment
2026$0$1,312,896
2025$15,854.31$1,308,000
2024$15,410.84$1,261,915
2023$15,110.22$1,237,172
2022$14,408.72$1,212,914
2021$14,247.32$1,189,132
2020$14,398.16$1,176,939
2019$14,398.16$1,153,862
2018$13,952.43$1,131,238
2017$13,952.43$1,109,057
2016$13,807.96$1,087,310
2015$13,657.04$1,070,979
2014$13,558.87$1,050,000
2011$0$223,845
2009$0$222,702
2008$0$218,336
2007$0$214,055
2006$0$209,859
2005$0$209,859
2004$0$201,712
2003$0$198,016
2002$0$194,134
2000$0$186,597
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: $3,500,000Rent Basis: Observed Comp Model ($4,480/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.30%

NOI: $10,548/yr

Cash-on-Cash Yield
-25.8%

On $805,000 invested

DSCR Ratio
0.05x

Negative debt coverage

5-Yr Leveraged ROI
+-34.6%

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)-$821/mo
Homeowner / Hazard Insurance-$1,750/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$448/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$3,601/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,480/mo
Less: Operating Expenses-$3,601/mo
Net Operating Income (NOI)+$879/mo
Less: Debt Service (30yr @ 6.75%)-$18,161/mo
Net Cash Flow
$-17,282/mo
$-207,380/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sylmar.