OFF_MARKETRisky Deal2 days on market

8360 W 1st St

8360 W 1st St, Los Angeles, CA 90048, Los Angeles, CA 90048
$1,850,000
Zestimate®:$1,864,700$14,700 Under Market

Listing Price

Property image 1
8360 W 1st St, Los Angeles, CA 90048
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$1800k
Zestimate®
$1865k
1% Under Valued
Lot Size
6,673 sqft
Rent Estimate
$4,060/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

Rosewood Avenue Elementary School

K-5
0.4 mi away
7

John Burroughs Middle School

6-8
2.2 mi away
5

Fairfax Senior High School

9-12
0.9 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
1.52%
Total ROI
-2.7%
Cash Flow
$-7,008/mo
DSCR
0.25
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
2026-04-24Sold$1,870,000$388
2026-04-17Pending sale$1,850,000$384
2026-03-19Contingent$1,850,000$384
2026-03-02Listed for sale$1,850,000$384
2025-11-19Sold$1,097,500$228

Tax History

YearProperty TaxTax Assessment
2026$0$1,870,000
2025$22,128.47$1,800,000
2024$3,073.35$203,777
2023$3,028.52$199,782
2022$2,913.05$195,865
2021$2,846.78$192,025
2020$2,863.85$190,057
2019$2,863.85$186,331
2018$2,618.66$182,679
2017$2,618.66$179,098
2016$2,571.07$175,587
2015$2,454.85$172,951
2014$2,459.36$169,564
2012$0$165,490
2011$0$162,246
2010$0$161,035
2009$0$161,419
2008$0$158,255
2007$0$155,153
2006$0$152,112
2005$0$152,112
2004$0$146,208
2003$0$143,530
2002$0$140,717
2000$0$135,255
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
5
Sq Ft
4,816
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: $1,850,000Rent Basis: Observed Comp Model ($4,060/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $925/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.70%

NOI: $12,914/yr

Cash-on-Cash Yield
-24.0%

On $425,500 invested

DSCR Ratio
0.11x

Negative debt coverage

5-Yr Leveraged ROI
+-26.0%

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)-$1,125/mo
Homeowner / Hazard Insurance-$925/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$406/mo
Property Management (8% of rent)-$325/mo
Total Pure Operating Expenses-$2,984/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,060/mo
Less: Operating Expenses-$2,984/mo
Net Operating Income (NOI)+$1,076/mo
Less: Debt Service (30yr @ 6.75%)-$9,599/mo
Net Cash Flow
$-8,523/mo
$-102,277/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.