Back to Dashboard
OFF_MARKETRisky Deal0 days on market

4052 Chevy Chase Dr

4052 Chevy Chase Dr, Los Angeles, CA 90039, Los Angeles, CA 90039
$2,695,000
Zestimate®:$2,227,000

Listing Price

Log in to unlock AI Insights
Property image 1
4052 Chevy Chase Dr, Los Angeles, CA 90039
Loc: Los Angeles, CA
Days Listed
0
Zestimate®
$2227k
Market Rate
Lot Size
7,074 sqft
Rent Estimate
$1,989/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

Glenfeliz Boulevard Elementary School

K-6
0.7 mi away
9

Washington Irving Middle School Math Music and Engineering Magnet

6-8
2 mi away
8

John Marshall Senior High School

9-12
1.7 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
-0.45%
Total ROI
-12.6%
Cash Flow
$-14,632/mo
DSCR
-0.07
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
2026-09-09Listing removed$2,295,000$28,688
2026-06-10Price change$2,295,000$28,688
2026-04-22Price change$2,395,000$29,938
2026-03-04Listed for sale$2,695,000$33,688
2024-03-04Listing removed$0–
2023-12-28Listed for rent$2,195$27
2023-12-28Listing removed$0–
2023-12-02Price change$2,195$27
2023-11-30Price change$2,295$29
2023-11-25Price change$2,195$27
2023-11-04Price change$2,295$29
2023-10-04Listed for rent$2,195$27
2021-12-12Listing removed$0–
2021-09-13Price change$1,895$24
2021-03-14Price change$1,995$25
2021-02-01Listed for rent$2,195$27
2020-07-29Listing removed$1,795$22
2020-07-18Price change$1,795$22
2020-05-27Listed for rent$1,895$24
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
12
Baths
8
Sq Ft
6,430
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: $2,695,000Rent Basis: Observed Comp Model ($1,989/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,348/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.67%

NOI: $-18,010/yr

Cash-on-Cash Yield
-30.0%

On $619,850 invested

DSCR Ratio
-0.11x

Negative debt coverage

5-Yr Leveraged ROI
+-55.7%

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)-$1,684/mo
Homeowner / Hazard Insurance-$1,348/mo
Vacancy Reserve (5% of rent)-$99/mo
Repairs & Maintenance (10% of rent)-$199/mo
Property Management (8% of rent)-$159/mo
Total Pure Operating Expenses-$3,490/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,989/mo
Less: Operating Expenses-$3,490/mo
Net Operating Income (NOI)+$-1,501/mo
Less: Debt Service (30yr @ 6.75%)-$13,984/mo
Net Cash Flow
$-15,485/mo
$-185,815/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.