OFF_MARKETRisky Deal110 days on market

70 W Claremont St

70 W Claremont St, Pasadena, CA 91103, Pasadena, CA 91103
$899,000
Zestimate®:$877,300

Listing Price

Property image 1
70 W Claremont St, Pasadena, CA 91103
Loc: Pasadena, CA
Days Listed
110
Tax Assessed
$580k
Zestimate®
$877k
Market Rate
Lot Size
7,286 sqft
Rent Estimate
$4,641/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

Washington Accelerated Elementary School

K-5
0.4 mi away
4

Octavia E. Butler Magnet School

6-8
0.5 mi away
4

John Muir High School

9-12
0.9 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
4.11%
Total ROI
10.2%
Cash Flow
$-1,468/mo
DSCR
0.68
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
2026-06-13Listing removed$1,100,000$760
2026-04-09Listed for sale$1,100,000$760
2016-12-30Sold$490,000$339
2016-10-29Pending sale$499,500$345
2016-08-20Listed for sale$499,500$345

Tax History

YearProperty TaxTax Assessment
2026$0$580,053
2025$7,053.2$568,681
2024$6,625.62$557,531
2023$6,569.04$546,600
2022$6,345.8$535,883
2021$6,089.28$525,376
2020$5,851.72$519,990
2019$5,851.72$509,795
2018$5,909.75$499,800
2017$5,909.75$490,000
2016$5,837.76$70,755
2015$1,050.39$69,693
2014$1,028.88$68,329
2012$0$66,689
2011$0$65,383
2010$0$64,896
2009$0$65,051
2008$0$63,777
2007$0$62,527
2006$0$61,302
2005$0$61,302
2004$0$58,924
2003$0$57,845
2002$0$56,712
2000$0$54,512
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,447
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: $899,000Rent Basis: Observed Comp Model ($4,641/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.69%

NOI: $33,132/yr

Cash-on-Cash Yield
-11.0%

On $206,770 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+39.0%

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)-$363/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$464/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$1,880/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,641/mo
Less: Operating Expenses-$1,880/mo
Net Operating Income (NOI)+$2,761/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-1,904/mo
$-22,844/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pasadena.