OFF_MARKETRisky Deal2 days on market

1146 Euclid Ave

1146 Euclid Ave, Los Angeles, CA 90023, Los Angeles, CA 90023
$799,000
Zestimate®:$885,400$86,400 Under Market

Listing Price

Property image 1
1146 Euclid Ave, Los Angeles, CA 90023
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$863k
Zestimate®
$885k
10% Under Valued
Lot Size
4,800 sqft
Rent Estimate
$2,996/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.

5

Sunrise Elementary School

K-6
0.3 mi away
3

Robert Louis Stevenson Middle School

6-8
1 mi away
4

Theodore Roosevelt Senior High

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
3.43%
Total ROI
6.8%
Cash Flow
$-1,757/mo
DSCR
0.57
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
2026-04-14Sold$888,000$314
2026-03-16Contingent$799,000$283
2026-03-02Listed for sale$799,000$283
2020-03-24Listing removed$2,975$1
2020-03-03Listed for rent$2,975$1
2020-01-13Sold$789,000$279
2019-11-08Pending sale$850,000$301
2019-09-18Listed for sale$850,000$301
2011-10-31Sold$410,000$145
2011-02-09Sold$281,500$100
2007-11-30Sold$649,000$230
2007-02-08Sold$360,000$127
1997-05-30Sold$106,000$38
1997-03-06Sold$85,000$30
1996-09-09Sold$500

Tax History

YearProperty TaxTax Assessment
2026$0$880,139
2025$10,698.15$862,882
2024$10,571.79$845,964
2023$10,370.35$829,377
2022$9,892.48$813,116
2021$9,762.53$797,174
2020$5,956.65$470,880
2019$5,956.65$461,648
2018$5,616.87$452,597
2017$5,616.87$443,724
2016$5,493.88$435,024
2015$5,342.69$428,490
2014$5,290.88$420,098
2012$0$410,000
2011$0$427,192
2010$0$480,000
2009$0$661,980
2008$0$649,000
2007$0$128,847
2006$0$126,322
2005$0$126,322
2004$0$121,418
2003$0$119,194
2002$0$116,858
2000$0$112,323
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
4
Sq Ft
2,824
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: $799,000Rent Basis: Observed Comp Model ($2,996/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.05%

NOI: $16,411/yr

Cash-on-Cash Yield
-18.1%

On $183,770 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.5%

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)-$539/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,628/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,996/mo
Less: Operating Expenses-$1,628/mo
Net Operating Income (NOI)+$1,368/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-2,778/mo
$-33,339/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.