OFF_MARKETExcellent Deal1 days on market
1118 Elden Ave
1118 Elden Ave, Los Angeles, CA 90006, Los Angeles, CA 90006
1118 Elden Ave, Los Angeles, CA 90006
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$1681k
Lot Size
8,403 sqft
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
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
7.57%
Total ROI
27.5%
Cash Flow
$2,495/mo
DSCR
1.25
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,995,000Rent Basis: Modeled Estimate ($15,960/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.16%
NOI: $122,886/yr
Cash-on-Cash Yield
-0.3%
On $458,850 invested
DSCR Ratio
0.99x
Negative debt coverage
5-Yr Leveraged ROI
+92.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,051/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$798/mo
Repairs & Maintenance (10% of rent)-$1,596/mo
Property Management (8% of rent)-$1,277/mo
Total Pure Operating Expenses-$5,719/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,960/mo
Less: Operating Expenses-$5,719/mo
Net Operating Income (NOI)+$10,241/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-111/mo
$-1,333/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.