For SaleNeutral Deal8 days on market

7861 Fluffy Duckling Ln

7861 Fluffy Duckling Ln, Winnetka, CA 91306, Winnetka, CA 91306
$990,000

Listing Price

Property image 1
7861 Fluffy Duckling Ln, Winnetka, CA 91306
Loc: Winnetka, CA
Days Listed
8
Tax Assessed
$706k
Lot Size
7,408 sqft
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.

3

Winnetka Avenue Elementary School

K-5
0.4 mi away
5

John A. Sutter Middle School

6-8
0.7 mi away
6

Northridge Academy High

9-12
3.5 mi away

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

Spanish colonial revivalstucco exteriortile rooftwo-storyattached garagepaver drivewaycovered entrywaywood shuttersstone accentsmanicured lawnresidentialsuburbanwell-maintainedtraditional

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.26%
Total ROI
94.9%
Cash Flow
$25/mo
DSCR
1.00
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $25/mo net cash flow with a 6.3% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.3%)
  • Strong rental demand in Winnetka
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$990,000$397
2026-09-04Listing removed$5,200$2
2026-08-09Listed for rent$5,200$2
2026-07-25Listing removed$5,700$2
2026-06-26Listed for rent$5,700$2
2020-06-09Listing removed$4,350$2
2020-02-19Listed for rent$4,350$2
2019-01-31Listing removed$4,150$2
2018-12-03Listed for rent$4,150$2
2013-12-13Sold$565,000$227
2008-03-05Sold$320,000$128

Tax History

YearProperty TaxTax Assessment
2026$0$706,456
2025$8,687.03$692,605
2024$8,576.41$679,025
2023$8,414.72$665,711
2022$8,030.05$652,658
2021$7,924.02$639,861
2020$8,000.48$633,301
2019$8,000.48$620,884
2018$7,551.52$608,710
2017$7,551.52$596,775
2016$7,331.85$585,075
2015$7,148.02$576,288
2014$6,953.09$565,000
2012$0$164,181
2011$0$160,962
2010$0$159,760
2009$0$160,140
2008$0$301,716
2007$0$295,800
2006$0$218,484
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,491
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 4b/3ba in Winnetka
+18% vs. list
$
$112,095
75% Rule
Maximum Allowable Offer (MAO)
$764,055

Calculated as (75% × $1,168,200) − $112,095

Asking Price is $225,945 (22.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $764,055 based on $112,095 in required updates.
Current Asking Price:$990,000
Estimated ARV:$1,168,200
Estimated Renovation:$112,095
All-In Capital Basis (MAO + Rehab):$876,150
Projected Equity Margin:+$292,050
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: $990,000[Estimated] Rent: $7,920/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $495/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.26%

NOI: $61,942/yr

Cash-on-Cash Yield
0.1%

On $227,700 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.9%

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)-$442/mo
[Estimated]Homeowner / Hazard Insurance-$495/mo
[Defaulted]Vacancy Reserve (5% of rent)-$396/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$792/mo
[Defaulted]Property Management (8% of rent)-$634/mo
Total Pure Operating Expenses-$2,758/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,920/mo
Less: Operating Expenses-$2,758/mo
Net Operating Income (NOI)+$5,162/mo
Less: Debt Service (30yr @ 6.75%)-$5,137/mo
Net Cash Flow
$25/mo
$300/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Winnetka.