For SaleRisky Deal9 days on market

10007 Debra Ave

10007 Debra Ave, North Hills, CA 91343, North Hills, CA 91343
$1,195,000
Estimate®:$1,195,400$400 Under Market

Listing Price

Property image 1
10007 Debra Ave, North Hills, CA 91343
Loc: North Hills, CA
Days Listed
9
Tax Assessed
$835k
Estimate®
$1195k
0% Under Valued
Lot Size
7,798 sqft
Rent Estimate
$5,751/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.

10

Mayall Street Elementary School

K-5
0.4 mi away
10

Oliver Wendell Holmes Middle School

6-8
1.2 mi away
7

Valley Academy Of Arts And Sciences

9-12
0.9 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

modernopen conceptminimalistcontemporaryhardwood floorsneutral color paletterecessed lightingkitchen islandspaciousbrightairytransitional style

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.32%
Total ROI
31.1%
Cash Flow
$-2,892/mo
DSCR
0.53
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,892/mo net cash flow with a 3.3% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in North 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
2026-09-09Listed for sale$1,195,000$533
2025-09-02Sold$835,000$372

Tax History

YearProperty TaxTax Assessment
2026$0$835,000
2025$5,785.73$460,500
2024$5,712.69$451,472
2023$5,605.2$442,621
2022$5,349.76$433,943
2021$5,274.17$425,435
2020$5,322.08$421,073
2019$5,322.08$412,818
2018$4,984.8$404,725
2017$4,984.8$396,791
2016$4,874.44$389,012
2015$4,743.5$383,170
2014$4,695.36$375,665
2012$0$366,637
2011$0$359,449
2010$0$356,764
2009$0$357,613
2008$0$350,602
2007$0$343,728
2006$0$336,989
2005$0$336,989
2004$0$323,905
2003$0$317,969
2002$0$311,735
2000$0$237,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,242
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 North Hills
+18% vs. list
$
$100,890
75% Rule
Maximum Allowable Offer (MAO)
$956,685

Calculated as (75% × $1,410,100) − $100,890

Asking Price is $238,315 (19.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $956,685 based on $100,890 in required updates.
Current Asking Price:$1,195,000
Estimated ARV:$1,410,100
Estimated Renovation:$100,890
All-In Capital Basis (MAO + Rehab):$1,057,575
Projected Equity Margin:+$352,525
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: $1,195,000[Observed] Rent: $5,751/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $598/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.32%

NOI: $39,701/yr

Cash-on-Cash Yield
-12.6%

On $274,850 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+31.1%

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)-$522/mo
[Estimated]Homeowner / Hazard Insurance-$598/mo
[Defaulted]Vacancy Reserve (5% of rent)-$288/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$575/mo
[Defaulted]Property Management (8% of rent)-$460/mo
Total Pure Operating Expenses-$2,443/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,751/mo
Less: Operating Expenses-$2,443/mo
Net Operating Income (NOI)+$3,308/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-2,892/mo
$-34,706/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in North Hills.