OFF_MARKETExcellent Deal0 days on market

2942 Edgehill Dr

2942 Edgehill Dr, Los Angeles, CA 90018, Los Angeles, CA 90018
$1,000,000
Zestimate®:$718,000

Listing Price

Property image 1
2942 Edgehill Dr, Los Angeles, CA 90018
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$100k
Zestimate®
$718k
Market Rate
Lot Size
9,601 sqft
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.

3

Sixth Avenue Elementary School

K-5
0.4 mi away
3

Johnnie Cochran, Jr., Middle School

6-8
1 mi away
3

Susan Miller Dorsey Senior High School

9-12
1 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
7.32%
Total ROI
26.3%
Cash Flow
$1,043/mo
DSCR
1.21
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
2026-04-28Sold$720,000$194
2026-03-30Pending sale$650,000$175
2026-03-16Price change$650,000$175
2026-03-06Price change$800,000$216
2026-03-04Listed for sale$1,000,000$270
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
6
Sq Ft
3,709
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: $1,000,000Rent Basis: Modeled Estimate ($8,000/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $500/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.72%

NOI: $67,168/yr

Cash-on-Cash Yield
2.1%

On $230,000 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.9%

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)-$63/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$400/mo
Repairs & Maintenance (10% of rent)-$800/mo
Property Management (8% of rent)-$640/mo
Total Pure Operating Expenses-$2,403/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,000/mo
Less: Operating Expenses-$2,403/mo
Net Operating Income (NOI)+$5,597/mo
Less: Debt Service (30yr @ 6.75%)-$5,189/mo
Net Cash Flow
$409/mo
$4,903/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.