OFF_MARKETGood Deal7 days on market

2202 Gregory Ave

2202 Gregory Ave, Palmdale, CA 93550, Palmdale, CA 93550
$429,000
Zestimate®:$440,000$11,000 Under Market

Listing Price

Property image 1
2202 Gregory Ave, Palmdale, CA 93550
Loc: Palmdale, CA
Days Listed
7
Tax Assessed
$273k
Zestimate®
$440k
3% Under Valued
Lot Size
5,098 sqft
Rent Estimate
$2,943/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.

6

Desert Rose Elementary School

K-8
0.6 mi away
3

Palmdale High School

9-12
0.6 mi away
5

Space Aeronautics Gateway To Exploration Academy

6-8
0.5 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
6.44%
Total ROI
21.9%
Cash Flow
$134/mo
DSCR
1.06
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
2026-08-20Sold$440,000$257
2026-07-09Pending sale$429,000$251
2026-07-02Listed for sale$429,000$251

Tax History

YearProperty TaxTax Assessment
2026$0$273,072
2025$4,404.86$267,741
2024$4,130.96$262,492
2023$4,106.64$257,346
2022$3,949.75$252,301
2021$3,878.98$247,355
2020$3,805.61$244,820
2019$3,805.61$240,020
2018$3,710.11$235,315
2017$3,710.11$230,702
2016$3,671.37$196,000
2015$3,113.92$180,000
2014$2,950.73$180,000
2012$0$140,200
2011$0$140,200
2010$0$140,200
2009$0$207,925
2008$0$203,849
2007$0$199,853
2006$0$195,935
2005$0$195,935
2004$0$188,328
2003$0$148,800
2002$0$121,400
2000$0$85,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,710
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: $429,000Rent Basis: Observed Comp Model ($2,943/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $215/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.26%

NOI: $22,565/yr

Cash-on-Cash Yield
-4.2%

On $98,670 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+73.2%

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)-$171/mo
Homeowner / Hazard Insurance-$215/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$1,063/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,943/mo
Less: Operating Expenses-$1,063/mo
Net Operating Income (NOI)+$1,880/mo
Less: Debt Service (30yr @ 6.75%)-$2,226/mo
Net Cash Flow
$-346/mo
$-4,147/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palmdale.