For SaleRisky Deal3 days on market

10730 Woodley Ave Unit 7

10730 Woodley Ave Unit 7, Granada Hills, CA 91344, Granada Hills, CA 91344
$524,800
Estimate®:$517,000

Listing Price

Property image 1
10730 Woodley Ave Unit 7, Granada Hills, CA 91344
Loc: Granada Hills, CA
Days Listed
3
Tax Assessed
$165k
Estimate®
$517k
Market Rate
Lot Size
3.64 acres
Rent Estimate
$2,929/mo
Est. Cash Flow base
Type
condo

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

Haskell STEAM Magnet Elementary School

K-5
0.4 mi away
9

George K. Porter Middle School

6-8
0.3 mi away
7

John F. Kennedy High School

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

suburban townhousetwo-storystucco exteriorhorizontal sidingstone veneer basecovered porchdecorative wall ornamentlandscaped lawnexterior pathway lightingcontemporary suburbanwell-maintainedresidential communityarchitectural charm

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.32%
Total ROI
52.8%
Cash Flow
$-833/mo
DSCR
0.69
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-833/mo net cash flow with a 4.3% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Granada 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
2026-08-18Listed for sale$524,800$479
2021-03-24Listing removed$0
2019-10-03Listing removed$2,495$2
2019-08-02Listed for rent$2,495$2
2017-11-21Listing removed$2,195$2
2017-09-21Listed for rent$2,195$2
1983-06-15Sold$17,000$16

Tax History

YearProperty TaxTax Assessment
2026$0$164,970
2025$2,133.03$161,736
2024$2,097.81$158,566
2023$2,060.05$155,458
2022$1,966.38$152,410
2021$1,937.75$149,422
2020$1,953.74$147,891
2019$1,953.74$144,992
2018$1,849.14$142,150
2017$1,849.14$139,363
2016$1,807.87$136,631
2015$1,757.25$134,580
2014$1,746.28$131,945
2012$0$128,775
2011$0$126,251
2010$0$125,308
2009$0$125,607
2008$0$123,145
2007$0$120,732
2006$0$118,366
2005$0$118,366
2004$0$113,771
2003$0$111,687
2002$0$109,498
2000$0$105,248
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,095
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 2b/2ba in Granada Hills
+18% vs. list
$
$49,275
75% Rule
Maximum Allowable Offer (MAO)
$415,173

Calculated as (75% × $619,264) − $49,275

Asking Price is $109,627 (20.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $415,173 based on $49,275 in required updates.
Current Asking Price:$524,800
Estimated ARV:$619,264
Estimated Renovation:$49,275
All-In Capital Basis (MAO + Rehab):$464,448
Projected Equity Margin:+$154,816
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: $524,800[Observed] Rent: $2,929/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $262/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.32%

NOI: $22,683/yr

Cash-on-Cash Yield
-8.3%

On $120,704 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.8%

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)-$103/mo
[Estimated]Homeowner / Hazard Insurance-$262/mo
[Defaulted]Vacancy Reserve (5% of rent)-$146/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$293/mo
[Defaulted]Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,039/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,929/mo
Less: Operating Expenses-$1,039/mo
Net Operating Income (NOI)+$1,890/mo
Less: Debt Service (30yr @ 6.75%)-$2,723/mo
Net Cash Flow
$-833/mo
$-9,994/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Granada Hills.