OFF_MARKETGood Deal6 days on market
2627 Pomeroy Ave
2627 Pomeroy Ave, Los Angeles, CA 90033, Los Angeles, CA 90033
2627 Pomeroy Ave, Los Angeles, CA 90033
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$33k
Zestimate®
$574k
4% Under Valued
Lot Size
5,760 sqft
Rent Estimate
$3,631/mo
Est. Cash Flow base
Type
multi 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
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.84%
Total ROI
23.9%
Cash Flow
$354/mo
DSCR
1.13
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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 Sources:MLS List Price: $550,000Rent Basis: Observed Comp Model ($3,631/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $275/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.45%
NOI: $30,001/yr
Cash-on-Cash Yield
-3.4%
On $126,500 invested
DSCR Ratio
0.88x
Negative debt coverage
5-Yr Leveraged ROI
+77.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$21/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$182/mo
Repairs & Maintenance (10% of rent)-$363/mo
Property Management (8% of rent)-$290/mo
Total Pure Operating Expenses-$1,131/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,631/mo
Less: Operating Expenses-$1,131/mo
Net Operating Income (NOI)+$2,500/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-354/mo
$-4,245/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.