For SaleExcellent Deal15 days on market

19620 Wyandotte St APT 2

19620 Wyandotte St APT 2, Reseda, CA 91335, Reseda, CA 91335
$299,000
Estimate®:$296,200

Listing Price

Property image 1
19620 Wyandotte St APT 2, Reseda, CA 91335
Loc: Reseda, CA
Days Listed
15
Tax Assessed
$272k
Estimate®
$296k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$4,132/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.

7

Stanley Mosk Elementary School

K-5
0.4 mi away
5

John A. Sutter Middle School

6-8
0.5 mi away
4

Reseda Senior High School

6-12
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

Tudor revivalstucco exteriortimber framingtwo-storygabled roofsresidential propertymulti-familylandscaped shrubberyretaining walldrivewaysuburbantraditional designcurb appeal

Haven AI Verdict

Recommendation
Excellent
Confidence Score: 10/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
11.49%
Total ROI
208.5%
Cash Flow
$1,310/mo
DSCR
1.84
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $1,310/mo net cash flow with a 11.5% cap rate. Underwriting indicates excellent fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (11.5%)
  • Strong rental demand in Reseda
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
2026-09-14Price change$299,000$211
2026-09-01Listed for sale$319,000$225
2002-07-19Sold$200,000$141
1998-11-09Sold$105,000$74
1998-06-16Sold$87,688$62
1994-07-15Sold$137,000$97

Tax History

YearProperty TaxTax Assessment
2026$0$271,592
2025$3,376.11$266,268
2024$3,325.38$261,048
2023$7,472.75$606,900
2022$7,155.95$250,914
2021$3,068$245,995
2020$3,145.83$243,474
2019$3,145.83$238,701
2018$2,946.36$234,022
2017$2,946.36$229,434
2016$2,880.81$224,937
2015$2,803.25$221,559
2014$2,778.5$217,220
2012$0$212,000
2011$0$219,000
2010$0$255,400
2009$0$225,500
2008$0$295,972
2007$0$290,169
2006$0$284,480
2005$0$284,480
2004$0$203,733
2003$0$200,000
2002$0$111,426
2000$0$107,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,418
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/3ba in Reseda
+18% vs. list
$
$63,810
75% Rule
Maximum Allowable Offer (MAO)
$200,805

Calculated as (75% × $352,820) − $63,810

Asking Price is $98,195 (32.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $200,805 based on $63,810 in required updates.
Current Asking Price:$299,000
Estimated ARV:$352,820
Estimated Renovation:$63,810
All-In Capital Basis (MAO + Rehab):$264,615
Projected Equity Margin:+$88,205
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: $299,000[Observed] Rent: $4,132/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $150/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
11.49%

NOI: $34,343/yr

Cash-on-Cash Yield
22.9%

On $68,770 invested

DSCR Ratio
1.84x

Prime loan qualification

5-Yr Leveraged ROI
+208.5%

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)-$170/mo
[Estimated]Homeowner / Hazard Insurance-$150/mo
[Defaulted]Vacancy Reserve (5% of rent)-$207/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$413/mo
[Defaulted]Property Management (8% of rent)-$331/mo
Total Pure Operating Expenses-$1,270/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,132/mo
Less: Operating Expenses-$1,270/mo
Net Operating Income (NOI)+$2,862/mo
Less: Debt Service (30yr @ 6.75%)-$1,551/mo
Net Cash Flow
$1,310/mo
$15,725/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Reseda.