OFF_MARKETRisky Deal5 days on market

1265 N Holliston Ave

1265 N Holliston Ave, Pasadena, CA 91104, Pasadena, CA 91104
$1,595,000
Zestimate®:$1,814,800$219,800 Under Market

Listing Price

Property image 1
1265 N Holliston Ave, Pasadena, CA 91104
Loc: Pasadena, CA
Days Listed
5
Tax Assessed
$541k
Zestimate®
$1815k
12% Under Valued
Lot Size
9,612 sqft
Rent Estimate
$4,520/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.

4

Longfellow (Henry W.) Elementary School

K-5
0.3 mi away
2

Eliot Arts Magnet

6-8
1.1 mi away
7

Pasadena High School

9-12
1.8 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
2.60%
Total ROI
2.7%
Cash Flow
$-4,611/mo
DSCR
0.43
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
2026-08-04Sold$1,815,000$964
2026-07-13Pending sale$1,595,000$848
2026-06-26Listed for sale$1,595,000$848

Tax History

YearProperty TaxTax Assessment
2026$0$540,525
2025$6,532.68$529,952
2024$6,178.28$519,562
2023$6,123.7$509,375
2022$5,915.13$499,389
2021$5,672.3$489,598
2020$5,452.56$484,578
2019$5,452.56$475,078
2018$5,504.18$465,763
2017$5,504.18$456,632
2016$5,434.65$447,679
2015$5,309.71$440,955
2014$5,147$432,318
2012$0$421,928
2011$0$413,656
2010$0$410,566
2009$0$411,542
2008$0$403,473
2007$0$395,563
2006$0$387,808
2005$0$387,808
2004$0$372,751
2003$0$365,920
2002$0$358,746
2000$0$344,816
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,882
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: $1,595,000Rent Basis: Observed Comp Model ($4,520/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.76%

NOI: $28,135/yr

Cash-on-Cash Yield
-19.4%

On $366,850 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-2.8%

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)-$338/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$452/mo
Property Management (8% of rent)-$362/mo
Total Pure Operating Expenses-$2,175/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,520/mo
Less: Operating Expenses-$2,175/mo
Net Operating Income (NOI)+$2,345/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-5,932/mo
$-71,178/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pasadena.

1265 N Holliston Ave | Pasadena, CA | Haven AI Analysis | Haven by ScoutHavens