OFF_MARKETRisky Deal47 days on market

1334-1336 Yosemite Dr

1334-1336 Yosemite Dr, Los Angeles, CA 90041, Los Angeles, CA 90041
$890,000
Zestimate®:$769,600

Listing Price

Property image 1
1334-1336 Yosemite Dr, Los Angeles, CA 90041
Loc: Los Angeles, CA
Days Listed
47
Tax Assessed
$139k
Zestimate®
$770k
Market Rate
Lot Size
6,965 sqft
Rent Estimate
$4,422/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

Rockdale Visual & Performing Arts Magnet

K-6
0.1 mi away
6

Eagle Rock High School

7-12
0.6 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
4.04%
Total ROI
9.9%
Cash Flow
$-1,504/mo
DSCR
0.67
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
2026-08-12Listing removed$4,500$2
2026-07-29Price change$4,500$2
2026-07-05Listed for rent$4,750$2
2026-04-01Sold$772,000$304
2026-03-11Contingent$890,000$351
2026-01-17Listed for sale$890,000$351
2026-01-15Listing removed$1,180,000$465
2025-11-17Listed for sale$1,180,000$465
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,539
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: $890,000Rent Basis: Observed Comp Model ($4,422/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $445/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.87%

NOI: $34,480/yr

Cash-on-Cash Yield
-10.2%

On $204,700 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.1%

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)-$87/mo
Homeowner / Hazard Insurance-$445/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$354/mo
Total Pure Operating Expenses-$1,549/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,422/mo
Less: Operating Expenses-$1,549/mo
Net Operating Income (NOI)+$2,873/mo
Less: Debt Service (30yr @ 6.75%)-$4,618/mo
Net Cash Flow
$-1,745/mo
$-20,936/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.