OFF_MARKETRisky Deal6 days on market

719 N Cabrillo Ave

719 N Cabrillo Ave, San Pedro, CA 90731, San Pedro, CA 90731
$900,000
Zestimate®:$888,200

Listing Price

Property image 1
719 N Cabrillo Ave, San Pedro, CA 90731
Loc: San Pedro, CA
Days Listed
6
Tax Assessed
$822k
Zestimate®
$888k
Market Rate
Lot Size
4,935 sqft
Rent Estimate
$4,474/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

Bandini Street Elementary School

K-5
0.3 mi away
8

Rudecinda Sepulveda Dodson Middle School

6-8
1.6 mi away
7

San Pedro Senior High School

9-12
1.4 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
4.51%
Total ROI
12.2%
Cash Flow
$-1,171/mo
DSCR
0.74
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
2026-07-10Listed for sale$900,000$533
2026-02-10Listing removed$4,300$3
2025-12-04Price change$4,300$3
2025-11-19Price change$4,000$2
2025-11-09Price change$4,500$3
2025-10-23Price change$4,995$3
2025-10-01Listed for rent$5,500$3
2021-10-01Sold$759,000$449
2021-09-30Pending sale$759,000$449
2021-09-02Contingent$759,000$449
2021-08-24Listed for sale$759,000$449

Tax History

YearProperty TaxTax Assessment
2026$0$821,562
2025$9,777.45$805,454
2024$9,648.31$789,662
2023$9,544.27$774,180
2022$9,098.96$759,000
2021$1,419.47$107,361
2020$1,427.8$106,261
2019$1,427.8$104,178
2018$1,308.89$102,136
2017$1,308.89$100,134
2016$1,278.4$98,171
2015$1,228.57$96,697
2014$1,222.66$94,804
2012$0$92,527
2011$0$90,714
2010$0$90,037
2009$0$90,252
2008$0$88,483
2007$0$86,749
2006$0$85,049
2005$0$85,049
2004$0$81,748
2003$0$80,251
2002$0$78,678
2000$0$75,624
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,690
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: $900,000Rent Basis: Observed Comp Model ($4,474/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.31%

NOI: $29,778/yr

Cash-on-Cash Yield
-12.7%

On $207,000 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.8%

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)-$513/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$447/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,992/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,474/mo
Less: Operating Expenses-$1,992/mo
Net Operating Income (NOI)+$2,482/mo
Less: Debt Service (30yr @ 6.75%)-$4,670/mo
Net Cash Flow
$-2,188/mo
$-26,261/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Pedro.