OFF_MARKETRisky Deal0 days on market

4316 Edenhurst Ave

4316 Edenhurst Ave, Los Angeles, CA 90039, Los Angeles, CA 90039
$2,850,000

Listing Price

Property image 1
4316 Edenhurst Ave, Los Angeles, CA 90039
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$772k
Lot Size
0.28 acres
Rent Estimate
$2,039/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.

9

Glenfeliz Boulevard Elementary School

K-6
0.7 mi away
9

Washington Irving Middle School Math Music and Engineering Magnet

6-8
2 mi away
8

John Marshall Senior High School

9-12
1.7 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
0.41%
Total ROI
-8.3%
Cash Flow
$-13,433/mo
DSCR
0.07
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
2026-09-09Listing removed$2,495,000$3,119
2026-06-10Price change$2,495,000$3,119
2026-04-22Price change$2,595,000$3,244
2026-03-04Listed for sale$2,850,000$3,563
2023-07-27Listing removed$0
2023-06-28Listed for rent$2,295$3
2023-05-20Listing removed$0
2023-05-10Price change$2,295$3
2023-04-15Listed for rent$2,395$3
2023-01-24Listing removed$0
2022-12-20Listed for rent$2,495$3
1999-07-07Sold$492,500$616

Tax History

YearProperty TaxTax Assessment
2026$0$772,081
2025$10,968.35$756,943
2024$10,726.22$742,102
2023$10,549.45$727,552
2022$10,122.87$713,287
2021$9,960.65$699,302
2020$10,038.62$692,132
2019$10,038.62$678,561
2018$9,507.58$665,257
2017$9,507.58$652,213
2016$9,246.63$639,426
2015$8,953.73$629,822
2014$8,919.47$617,485
2011$0$590,828
2010$0$586,413
2008$0$576,283
2006$0$553,908
2004$0$532,401
2003$0$522,644
2000$0$492,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
16
Baths
9
Sq Ft
8,855
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: $2,850,000Rent Basis: Observed Comp Model ($2,039/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.14%

NOI: $-4,050/yr

Cash-on-Cash Yield
-27.7%

On $655,500 invested

DSCR Ratio
-0.02x

Negative debt coverage

5-Yr Leveraged ROI
+-44.3%

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)-$483/mo
Homeowner / Hazard Insurance-$1,425/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$204/mo
Property Management (8% of rent)-$163/mo
Total Pure Operating Expenses-$2,377/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,039/mo
Less: Operating Expenses-$2,377/mo
Net Operating Income (NOI)+$-338/mo
Less: Debt Service (30yr @ 6.75%)-$14,788/mo
Net Cash Flow
$-15,126/mo
$-181,507/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

4316 Edenhurst Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens