OFF_MARKETRisky Deal0 days on market

165 S Catalina St

165 S Catalina St, Los Angeles, CA 90004, Los Angeles, CA 90004
$1,300,000
Zestimate®:$1,203,500

Listing Price

Property image 1
165 S Catalina St, Los Angeles, CA 90004
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$1149k
Zestimate®
$1204k
Market Rate
Lot Size
8,285 sqft
Rent Estimate
$1,817/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.

7

Frank Del Olmo Elementary School

K-5
0.2 mi away
7

Virgil Middle School

6-8
0.3 mi away
3

Belmont Senior High School

9-12
2 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
1.30%
Total ROI
-3.8%
Cash Flow
$-5,161/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
2026-04-23Price change$1,150,000$319
2026-03-04Listed for sale$1,300,000$360
2021-08-26Listing removed$0
2021-08-18Listed for sale$1,399,000$388
2020-11-14Listing removed$1,565,000$434
2020-09-14Price change$1,565,000$434
2020-08-06Listed for sale$1,595,000$442
2020-02-28Listing removed$1,590,000$441
2019-09-30Price change$1,590,000$441
2019-08-23Listed for sale$1,690,000$468
2019-07-17Listing removed$1,895,000$525
2019-04-18Listed for sale$1,895,000$525
2017-01-27Sold$990,000$274
2016-12-01Pending sale$1,185,000$328
2016-08-02Listed for sale$1,185,000$328
2014-05-02Sold$550,000$152

Tax History

YearProperty TaxTax Assessment
2026$0$1,171,954
2025$14,346.58$1,148,975
2024$14,194.63$1,126,447
2023$13,930.07$1,104,360
2022$13,300.4$1,082,707
2021$13,125.55$1,061,478
2020$13,255.25$1,050,595
2019$13,255.25$1,029,996
2018$12,546.76$1,009,800
2017$12,546.76$792,182
2016$9,920.47$776,650
2015$9,671.79$764,985
2014$5,079.88$380,015
2012$0$370,882
2011$0$363,611
2010$0$360,895
2009$0$361,753
2008$0$354,661
2007$0$347,708
2006$0$340,891
2005$0$340,891
2004$0$327,655
2003$0$321,650
2002$0$315,344
2000$0$270,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,608
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: $1,300,000Rent Basis: Observed Comp Model ($1,817/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.03%

NOI: $372/yr

Cash-on-Cash Yield
-26.9%

On $299,000 invested

DSCR Ratio
0.00x

Negative debt coverage

5-Yr Leveraged ROI
+-40.5%

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)-$718/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$91/mo
Repairs & Maintenance (10% of rent)-$182/mo
Property Management (8% of rent)-$145/mo
Total Pure Operating Expenses-$1,786/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,817/mo
Less: Operating Expenses-$1,786/mo
Net Operating Income (NOI)+$31/mo
Less: Debt Service (30yr @ 6.75%)-$6,745/mo
Net Cash Flow
$-6,714/mo
$-80,573/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

165 S Catalina St | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens