For SaleRisky Deal7 days on market

5365 Elvira Rd

5365 Elvira Rd, Woodland Hills, CA 91364, Woodland Hills, CA 91364
$1,099,000
Estimate®:$1,084,800

Listing Price

Property image 1
5365 Elvira Rd, Woodland Hills, CA 91364
Loc: Woodland Hills, CA
Days Listed
7
Tax Assessed
$737k
Estimate®
$1085k
Market Rate
Lot Size
6,606 sqft
Rent Estimate
$5,075/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

Woodland Hills Elementary Charter For Enriched Studies

K-5
0.7 mi away
4

Woodland Hills Charter Academy

6-8
1 mi away
9

Taft Charter High

9-12
1.8 mi away
Local Investment Market Context

Woodland Hills (Los Angeles County)

Typical Cap Rate: 4.5% - 5.8% · Avg Rent: $4,500 - $8,200 · Median: $1,350,000

View Woodland Hills Report

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

ranch-stylestucco exteriorshingle roofraised deckbalconyopen-concept floor planlarge windowslush landscapingaerial viewsuburbanresidentialelevated perspectiveprivacy hedges

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.16%
Total ROI
27.6%
Cash Flow
$-2,805/mo
DSCR
0.51
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,805/mo net cash flow with a 3.2% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Woodland Hills, CA
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-10Listed for sale$1,099,000$613
2013-01-14Sold$577,000$322
2012-11-08Listed for sale$609,000$340
2007-02-17Sold$739,950$413
2006-05-04Sold$740,000$413
1999-09-17Sold$342,000$191

Tax History

YearProperty TaxTax Assessment
2026$0$736,533
2025$8,945.11$722,094
2024$8,805.99$707,936
2023$8,637.42$694,056
2022$8,256.45$680,448
2021$8,152.04$667,107
2020$8,105.67$649,688
2019$8,105.67$636,950
2018$7,694.96$624,461
2017$7,694.96$612,217
2016$7,526.32$600,214
2015$7,334.17$591,199
2014$7,255.63$579,619
2012$0$425,000
2011$0$425,000
2010$0$485,700
2009$0$485,700
2008$0$769,791
2007$0$754,698
2006$0$384,642
2005$0$384,642
2004$0$369,707
2003$0$362,932
2002$0$355,816
2000$0$342,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,792
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/2ba in Woodland Hills
+18% vs. list
$
$80,640
75% Rule
Maximum Allowable Offer (MAO)
$891,975

Calculated as (75% × $1,296,820) − $80,640

Asking Price is $207,025 (18.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $891,975 based on $80,640 in required updates.
Current Asking Price:$1,099,000
Estimated ARV:$1,296,820
Estimated Renovation:$80,640
All-In Capital Basis (MAO + Rehab):$972,615
Projected Equity Margin:+$324,205
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 Provenance:[Observed] List Price: $1,099,000[Observed] Rent: $5,075/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $550/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.16%

NOI: $34,769/yr

Cash-on-Cash Yield
-13.3%

On $252,770 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.75% of basis)-$460/mo
[Estimated]Homeowner / Hazard Insurance-$550/mo
[Defaulted]Vacancy Reserve (5% of rent)-$254/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$508/mo
[Defaulted]Property Management (8% of rent)-$406/mo
Total Pure Operating Expenses-$2,178/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,075/mo
Less: Operating Expenses-$2,178/mo
Net Operating Income (NOI)+$2,897/mo
Less: Debt Service (30yr @ 6.75%)-$5,702/mo
Net Cash Flow
$-2,805/mo
$-33,661/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodland Hills.