OFF_MARKETRisky Deal2 days on market

1254 S Tremaine Ave

1254 S Tremaine Ave, Los Angeles, CA 90019, Los Angeles, CA 90019
$1,399,000
Zestimate®:$1,411,700$12,700 Under Market

Listing Price

Property image 1
1254 S Tremaine Ave, Los Angeles, CA 90019
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$1234k
Zestimate®
$1412k
1% Under Valued
Lot Size
6,482 sqft
Rent Estimate
$4,204/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

Nearby Schools

Educational options and performance ratings in the area.

4

Wilshire Crest Elementary School

K-5
0.5 mi away
7

John Burroughs Middle School

6-8
0.9 mi away
4

Los Angeles Senior High School

9-12
0.5 mi away

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
1.26%
Total ROI
-4.1%
Cash Flow
$-5,608/mo
DSCR
0.21
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-10Sold$1,400,000$650
2026-03-28Pending sale$1,399,000$649
2026-03-13Contingent$1,399,000$649
2026-03-02Listed for sale$1,399,000$649
2018-08-03Listing removed$2,825$1
2018-07-27Listed for rent$2,825$1
2005-08-24Sold$903,000$419
2003-01-21Sold$505,000$234
1999-06-11Sold$230,000$107
1999-03-24Sold$184,366$86
1995-11-13Sold$181,000$84
1995-06-08Sold$170,000$79

Tax History

YearProperty TaxTax Assessment
2026$0$1,258,690
2025$15,062.41$1,234,011
2024$14,918.29$1,209,815
2023$14,633.91$1,186,094
2022$13,959.43$1,162,839
2021$13,784.84$1,140,039
2020$13,925.81$1,128,350
2019$13,925.81$950,000
2018$11,629.22$950,000
2017$11,545.5$881,000
2016$10,694.14$825,000
2015$9,983.99$720,000
2014$8,942.08$720,000
2012$0$600,000
2011$0$600,000
2010$0$750,000
2009$0$958,270
2008$0$939,481
2007$0$921,060
2006$0$903,000
2005$0$535,209
2004$0$514,428
2003$0$248,958
2002$0$244,077
2000$0$234,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,154
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: $1,399,000Rent Basis: Observed Comp Model ($4,204/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.51%

NOI: $21,190/yr

Cash-on-Cash Yield
-20.5%

On $321,770 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$771/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$420/mo
Property Management (8% of rent)-$336/mo
Total Pure Operating Expenses-$2,438/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,204/mo
Less: Operating Expenses-$2,438/mo
Net Operating Income (NOI)+$1,766/mo
Less: Debt Service (30yr @ 6.75%)-$7,259/mo
Net Cash Flow
$-5,493/mo
$-65,919/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.