For SaleRisky Deal8 days on market

10932 Whitaker Ave

10932 Whitaker Ave, Granada Hills, CA 91344, Granada Hills, CA 91344
$599,000
Estimate®:$615,300$16,300 Under Market

Listing Price

Property image 1
10932 Whitaker Ave, Granada Hills, CA 91344
Loc: Granada Hills, CA
Days Listed
8
Tax Assessed
$99k
Estimate®
$615k
3% Under Valued
Lot Size
7,501 sqft
Rent Estimate
$4,084/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.

6

Tulsa Street Elementary School

K-5
0.3 mi away
8

Patrick Henry Middle School

6-8
0.9 mi away
7

Valley Academy Of Arts And Sciences

9-12
0.7 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 stylesingle storystucco exteriorattached garagesuburbanfront yardmature treesresidentialmid-century rootsdrivewaylandscape foliageentryway pathwaysingle-family home

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
5.57%
Total ROI
80.0%
Cash Flow
$-325/mo
DSCR
0.90
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-325/mo net cash flow with a 5.6% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (5.6%)
  • Strong rental demand in Granada Hills
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
2026-09-08Listed for sale$599,000$530

Tax History

YearProperty TaxTax Assessment
2026$0$99,098
2025$1,360.59$97,156
2024$1,349.38$95,252
2023$1,326.73$93,386
2022$1,270.63$91,556
2021$1,249.21$89,761
2020$1,255.89$88,842
2019$1,255.89$87,101
2018$1,099.51$85,394
2017$1,099.51$83,721
2016$1,073.48$82,080
2015$1,036.08$80,848
2014$1,033.9$79,265
2012$0$77,362
2011$0$75,846
2010$0$75,280
2009$0$75,460
2008$0$73,981
2007$0$72,531
2006$0$71,109
2005$0$71,109
2004$0$68,349
2003$0$67,097
2002$0$65,783
2000$0$63,230
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,130
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 Granada Hills
+18% vs. list
$
$50,850
75% Rule
Maximum Allowable Offer (MAO)
$479,265

Calculated as (75% × $706,820) − $50,850

Asking Price is $119,735 (20.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $479,265 based on $50,850 in required updates.
Current Asking Price:$599,000
Estimated ARV:$706,820
Estimated Renovation:$50,850
All-In Capital Basis (MAO + Rehab):$530,115
Projected Equity Margin:+$176,705
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: $599,000[Observed] Rent: $4,084/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $300/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.57%

NOI: $33,393/yr

Cash-on-Cash Yield
-2.8%

On $137,770 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.0%

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)-$62/mo
[Estimated]Homeowner / Hazard Insurance-$300/mo
[Defaulted]Vacancy Reserve (5% of rent)-$204/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$408/mo
[Defaulted]Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$1,301/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,084/mo
Less: Operating Expenses-$1,301/mo
Net Operating Income (NOI)+$2,783/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-325/mo
$-3,904/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Granada Hills.