OFF_MARKETRisky Deal6 days on market

5028 Asteria St

5028 Asteria St, Torrance, CA 90503, Torrance, CA 90503
$1,395,000
Zestimate®:$1,519,600$124,600 Under Market

Listing Price

Property image 1
5028 Asteria St, Torrance, CA 90503
Loc: Torrance, CA
Days Listed
6
Tax Assessed
$325k
Zestimate®
$1520k
8% Under Valued
Lot Size
6,121 sqft
Rent Estimate
$5,095/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.

9

Victor Elementary School

K-5
0.3 mi away
9

Jefferson Middle School

6-8
0.8 mi away
10

West High School

9-12
0.3 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
3.43%
Total ROI
6.8%
Cash Flow
$-3,065/mo
DSCR
0.57
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
2026-08-14Sold$1,506,000$897
2026-08-10Pending sale$1,395,000$831
2026-07-16Contingent$1,395,000$831
2026-07-09Listed for sale$1,395,000$831

Tax History

YearProperty TaxTax Assessment
2026$0$325,004
2025$3,929.09$318,632
2024$3,840.98$312,385
2023$3,773.96$306,260
2022$3,723.22$300,256
2021$3,656.6$294,369
2020$3,603.79$291,352
2019$3,603.79$285,640
2018$3,390.32$280,040
2017$3,390.32$274,550
2016$3,319.4$269,168
2015$3,226.51$265,126
2014$3,082.63$259,934
2012$0$253,688
2011$0$248,714
2010$0$246,856
2009$0$247,443
2008$0$242,592
2007$0$237,836
2006$0$233,174
2005$0$233,174
2004$0$224,121
2003$0$220,014
2002$0$215,700
2000$0$207,325
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,679
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: $1,395,000Rent Basis: Observed Comp Model ($5,095/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $698/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.60%

NOI: $36,264/yr

Cash-on-Cash Yield
-15.8%

On $320,850 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.4%

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)-$203/mo
Homeowner / Hazard Insurance-$698/mo
Vacancy Reserve (5% of rent)-$255/mo
Repairs & Maintenance (10% of rent)-$510/mo
Property Management (8% of rent)-$408/mo
Total Pure Operating Expenses-$2,073/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,095/mo
Less: Operating Expenses-$2,073/mo
Net Operating Income (NOI)+$3,022/mo
Less: Debt Service (30yr @ 6.75%)-$7,238/mo
Net Cash Flow
$-4,216/mo
$-50,596/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Torrance.