OFF_MARKETRisky Deal6 days on market

23319 Dolores St

23319 Dolores St, Carson, CA 90745, Carson, CA 90745
$725,000
Zestimate®:$700,400

Listing Price

Property image 1
23319 Dolores St, Carson, CA 90745
Loc: Carson, CA
Days Listed
6
Tax Assessed
$346k
Zestimate®
$700k
Market Rate
Lot Size
5,815 sqft
Rent Estimate
$3,753/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.

8

Catskill Avenue Elementary School

K-5
0.2 mi away
6

Wilmington Middle School STEAM Magnet

6-8
1.1 mi away
6

Academies Of Education And Empowerment At Carson High

9-12
0.6 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
4.85%
Total ROI
13.9%
Cash Flow
$-734/mo
DSCR
0.80
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At $725,000 for a 3-bed, 2-bath single-family home in Carson, CA, this property presents severe cash flow challenges that make it a speculative play rather than a sound income-producing asset. The negative monthly cash flow of $734 is a glaring red flag, indicating that current rental income fails to cover debt service, taxes, insurance, and maintenance. While a 4.85% rental yield and 4% expected annual appreciation align with Southern California real estate trends, negative cash flow bleeds liquidity daily. Relying solely on future appreciation is a high-risk strategy, especially in a volatile interest rate environment. Conservative investors should avoid this asset until market rents improve or the acquisition price drops significantly.

Strengths
  • Located in Carson, CA, offering long-term stability and regional demand
  • Single-family home asset class appeals to high-quality, long-term tenants
  • Moderate historical appreciation potential in the Southern California market
Considerations
  • Significant negative monthly cash flow of -$734.19
  • Low rental yield of 4.85% failing to cover carrying costs
  • Heavy reliance on appreciation rather than operational income
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-31Listed for sale$725,000$628
2026-07-31Listing removed$699,900$606
2026-07-08Pending sale$699,900$606
2026-06-25Listed for sale$699,900$606
2026-06-13Pending sale$699,900$606
2026-06-03Listed for sale$699,900$606
2011-04-08Sold$270,000$234
2011-02-20Price change$270,000$234
2011-01-08Price change$250,000$216
2010-12-10Listed for sale$300,000$260
2004-02-23Sold$320,000$277

Tax History

YearProperty TaxTax Assessment
2025$5,114.99$345,904
2024$4,953.8$339,122
2023$4,854.55$332,474
2022$4,619.7$325,956
2021$4,563.37$319,566
2020$4,562.07$316,290
2019$4,562.07$310,089
2018$4,291.41$304,010
2017$4,291.41$298,050
2016$4,210.78$292,207
2015$4,113.4$287,818
2014$4,022.5$282,181
2012$0$275,400
2011$0$305,000
2010$0$305,000
2009$0$329,200
2008$0$353,592
2007$0$346,660
2006$0$339,863
2005$0$339,863
2004$0$145,096
2003$0$142,437
2002$0$139,645
2000$0$134,224
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,155
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: $725,000Rent Basis: Observed Comp Model ($3,753/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $363/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.82%

NOI: $27,727/yr

Cash-on-Cash Yield
-10.4%

On $166,750 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+42.0%

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)-$216/mo
Homeowner / Hazard Insurance-$363/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$375/mo
Property Management (8% of rent)-$300/mo
Total Pure Operating Expenses-$1,442/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,753/mo
Less: Operating Expenses-$1,442/mo
Net Operating Income (NOI)+$2,311/mo
Less: Debt Service (30yr @ 6.75%)-$3,762/mo
Net Cash Flow
$-1,451/mo
$-17,415/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carson.