OFF_MARKETRisky Deal154 days on market

6018 Monterey Rd

6018 Monterey Rd, Los Angeles, CA 90042, Los Angeles, CA 90042
$635,000
Zestimate®:$612,800

Listing Price

Property image 1
6018 Monterey Rd, Los Angeles, CA 90042
Loc: Los Angeles, CA
Days Listed
154
Tax Assessed
$649k
Zestimate®
$613k
Market Rate
Lot Size
7,501 sqft
Rent Estimate
$3,329/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

Bushnell Way Elementary School

K-5
0.4 mi away
7

Luther Burbank Middle School

6-8
1 mi away
4

Benjamin Franklin Senior High School

6-12
1.1 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
2.92%
Total ROI
4.3%
Cash Flow
$-1,667/mo
DSCR
0.48
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
2026-04-18Listing removed$635,000$392
2026-01-05Listed for sale$635,000$392
2025-12-18Contingent$635,000$392
2025-10-31Listed for sale$635,000$392
2006-09-08Sold$475,000$294

Tax History

YearProperty TaxTax Assessment
2026$0$649,108
2025$7,971.1$636,381
2024$7,891$623,904
2023$7,742.43$611,672
2022$7,389.42$599,680
2021$7,297.14$587,923
2020$7,367.96$581,896
2019$7,367.96$570,487
2018$6,987.97$559,302
2017$6,987.97$548,336
2016$6,836.59$537,585
2015$6,677.74$529,511
2014$5,527.54$430,000
2012$0$330,000
2011$0$330,000
2010$0$330,000
2009$0$330,000
2008$0$484,500
2007$0$475,000
2006$0$187,202
2005$0$187,202
2004$0$179,934
2003$0$176,637
2002$0$173,175
2000$0$166,452
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,618
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: $635,000Rent Basis: Observed Comp Model ($3,329/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $318/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.48%

NOI: $22,076/yr

Cash-on-Cash Yield
-12.0%

On $146,050 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.4%

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)-$406/mo
Homeowner / Hazard Insurance-$318/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,489/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,329/mo
Less: Operating Expenses-$1,489/mo
Net Operating Income (NOI)+$1,840/mo
Less: Debt Service (30yr @ 6.75%)-$3,295/mo
Net Cash Flow
$-1,455/mo
$-17,463/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

6018 Monterey Rd | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens