OFF_MARKETRisky Deal10 days on market

28711 Cedarbluff Dr

28711 Cedarbluff Dr, Rancho Palos Verdes, CA 90275, Rancho Palos Verdes, CA 90275
$3,699,000
Zestimate®:$3,583,300

Listing Price

Property image 1
28711 Cedarbluff Dr, Rancho Palos Verdes, CA 90275
Loc: Rancho Palos Verdes, CA
Days Listed
10
Tax Assessed
$1974k
Zestimate®
$3583k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$7,386/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.

10

Vista Grande Elementary School

K-5
0.4 mi away
9

Ridgecrest Intermediate School

6-8
1.1 mi away
10

Palos Verdes High School

9-12
1.4 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
1.50%
Total ROI
-2.9%
Cash Flow
$-14,092/mo
DSCR
0.25
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
2026-09-04Sold$3,480,000$1,101
2026-09-01Pending sale$3,699,000$1,170
2026-08-08Contingent$3,699,000$1,170
2026-07-14Listed for sale$3,699,000$1,170
2026-07-02Contingent$3,699,000$1,170
2026-05-24Listed for sale$3,699,000$1,170
2023-06-06Sold$1,860,000$588
2023-05-26Contingent$1,950,000$617
2023-05-19Pending sale$1,950,000$617
2023-05-17Listed for sale$1,950,000$617

Tax History

YearProperty TaxTax Assessment
2026$0$1,973,845
2025$22,703.09$1,935,143
2024$21,810.05$1,897,200
2023$8,034.95$637,229
2022$7,646.32$624,736
2021$7,594.19$612,487
2020$7,487.46$606,208
2019$7,487.46$594,323
2018$7,131.29$582,671
2017$7,131.29$571,247
2016$6,977.98$560,047
2015$6,761.36$551,635
2014$6,606.17$540,830
2012$0$527,831
2011$0$517,482
2010$0$513,616
2009$0$514,837
2008$0$504,744
2007$0$494,848
2006$0$485,146
2005$0$485,146
2004$0$466,309
2003$0$457,763
2002$0$448,788
2000$0$431,363
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,161
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: $3,699,000Rent Basis: Observed Comp Model ($7,386/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,850/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.84%

NOI: $31,243/yr

Cash-on-Cash Yield
-23.4%

On $850,770 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-22.8%

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)-$1,234/mo
Homeowner / Hazard Insurance-$1,850/mo
Vacancy Reserve (5% of rent)-$369/mo
Repairs & Maintenance (10% of rent)-$739/mo
Property Management (8% of rent)-$591/mo
Total Pure Operating Expenses-$4,782/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,386/mo
Less: Operating Expenses-$4,782/mo
Net Operating Income (NOI)+$2,604/mo
Less: Debt Service (30yr @ 6.75%)-$19,193/mo
Net Cash Flow
$-16,590/mo
$-199,077/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rancho Palos Verdes.