For SaleNeutral Deal28 days on market

13691 Gavina Ave Unit 625

13691 Gavina Ave Unit 625, Sylmar, CA 91342, Sylmar, CA 91342
$295,000
Estimate®:$294,000

Listing Price

Property image 1
13691 Gavina Ave Unit 625, Sylmar, CA 91342
Loc: Sylmar, CA
Days Listed
28
Tax Assessed
$35k
Estimate®
$294k
Market Rate
Type
manufactured

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.

7

Harding Street Elementary School

K-5
1.1 mi away
4

San Fernando Middle School

6-8
3 mi away
5

Academy of Scientific Exploration (ASE) at Arroyo High School

9-12
2.1 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

ranch-stylecraftsman detailssingle-storyattached garagestone veneersidingcovered porchresidentialsuburbangabled roofasphalt drivewayneutral toneslow maintenance landscaping

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.69%
Total ROI
104.3%
Cash Flow
$114/mo
DSCR
1.07
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $114/mo net cash flow with a 6.7% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.7%)
  • Strong rental demand in Sylmar
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
2026-08-21Listed for sale$295,000$195
2019-12-24Sold$115,000$76
2019-11-05Pending sale$109,950$73
2019-10-26Listed for sale$109,950$73

Tax History

YearProperty TaxTax Assessment
2026$0$35,459
2025$451.85$34,765
2024$426$34,085
2023$418.88$33,417
2022$400.67$32,763
2021$385.27$32,217
2020$384.97$31,793
2019$468.73$31,474
2018$456.97$31,474
2017$456.97$0
2016$449.43$0
2015$428.4$0
2014$353.81$0
2011$0$32,607
2010$0$32,510
2008$0$40,654
2007$0$38,131
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,512
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 Sylmar
+18% vs. list
$
$68,040
75% Rule
Maximum Allowable Offer (MAO)
$193,035

Calculated as (75% × $348,100) − $68,040

Asking Price is $101,965 (34.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $193,035 based on $68,040 in required updates.
Current Asking Price:$295,000
Estimated ARV:$348,100
Estimated Renovation:$68,040
All-In Capital Basis (MAO + Rehab):$261,075
Projected Equity Margin:+$87,025
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: $295,000[Estimated] Rent: $2,360/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $150/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.69%

NOI: $19,740/yr

Cash-on-Cash Yield
2.0%

On $67,850 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+104.3%

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)-$22/mo
[Estimated]Homeowner / Hazard Insurance-$150/mo
[Defaulted]Vacancy Reserve (5% of rent)-$118/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$236/mo
[Defaulted]Property Management (8% of rent)-$189/mo
Total Pure Operating Expenses-$715/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,360/mo
Less: Operating Expenses-$715/mo
Net Operating Income (NOI)+$1,645/mo
Less: Debt Service (30yr @ 6.75%)-$1,531/mo
Net Cash Flow
$114/mo
$1,372/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sylmar.

13691 Gavina Ave Unit 625 | Sylmar, CA | Haven AI Analysis | Haven by ScoutHavens