OFF_MARKETRisky Deal1 days on market

11002 Arroyo Dr

11002 Arroyo Dr, Whittier, CA 90604, Whittier, CA 90604
$785,000
Zestimate®:$815,000$30,000 Under Market

Listing Price

Property image 1
11002 Arroyo Dr, Whittier, CA 90604
Loc: Whittier, CA
Days Listed
1
Tax Assessed
$435k
Zestimate®
$815k
4% Under Valued
Lot Size
7,110 sqft
Rent Estimate
$4,280/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

La Colima Elementary School

K-5
0.4 mi away
7

Hillview Middle School

6-8
0.5 mi away
9

La Serna High School

9-12
1.9 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
4.48%
Total ROI
12.1%
Cash Flow
$-1,039/mo
DSCR
0.74
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
2026-07-07Sold$815,000$659
2026-06-16Pending sale$785,000$635
2026-06-03Listed for sale$785,000$635
2003-08-04Sold$300,000$243

Tax History

YearProperty TaxTax Assessment
2026$0$435,046
2025$5,601.74$426,516
2024$5,190.7$418,154
2023$5,101.79$409,956
2022$4,990.84$401,919
2021$4,892.32$394,039
2020$4,838.29$390,000
2019$4,838.29$382,354
2018$4,603.47$374,858
2017$4,603.47$367,509
2016$4,523.49$360,304
2015$4,357.6$354,893
2014$4,269.65$347,942
2012$0$339,579
2011$0$332,921
2010$0$300,000
2009$0$331,220
2008$0$324,727
2007$0$318,360
2006$0$312,119
2005$0$312,119
2004$0$300,000
2003$0$123,734
2002$0$121,309
2000$0$116,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,236
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: $785,000Rent Basis: Observed Comp Model ($4,280/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $393/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.02%

NOI: $31,568/yr

Cash-on-Cash Yield
-9.6%

On $180,550 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.3%

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)-$272/mo
Homeowner / Hazard Insurance-$393/mo
Vacancy Reserve (5% of rent)-$214/mo
Repairs & Maintenance (10% of rent)-$428/mo
Property Management (8% of rent)-$342/mo
Total Pure Operating Expenses-$1,649/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,280/mo
Less: Operating Expenses-$1,649/mo
Net Operating Income (NOI)+$2,631/mo
Less: Debt Service (30yr @ 6.75%)-$4,073/mo
Net Cash Flow
$-1,442/mo
$-17,310/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Whittier.