OFF_MARKETRisky Deal1 days on market

603 W 41st Pl

603 W 41st Pl, Los Angeles, CA 90037, Los Angeles, CA 90037
$3,290,000
Zestimate®:$3,192,700

Listing Price

Property image 1
603 W 41st Pl, Los Angeles, CA 90037
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$3210k
Zestimate®
$3193k
Market Rate
Lot Size
6,761 sqft
Rent Estimate
$4,064/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

Menlo Avenue Elementary School

K-8
0.3 mi away
3

Manual Arts Senior High School

9-12
0.5 mi away
2

Barack Obama Global Preparation Academy

6-12
1.5 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
-0.49%
Total ROI
-12.8%
Cash Flow
$-17,982/mo
DSCR
-0.08
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
2026-08-18Listing removed$4,200$3
2026-07-10Listed for rent$4,200$3
2026-06-25Listing removed$3,290,000$2,106
2026-05-27Listing removed$20,000$13
2026-03-04Listed for rent$20,000$13
2026-03-04Price change$3,290,000$2,106
2023-05-31Pending sale$3,100,000$1,985
2023-03-21Contingent$3,100,000$1,985
2023-02-25Listed for sale$3,100,000$1,985
2020-11-13Sold$685,000$439
2020-10-21Pending sale$649,999$416
2020-10-21Listed for sale$649,999$416

Tax History

YearProperty TaxTax Assessment
2026$0$3,210,154
2025$38,365.68$3,147,210
2024$37,831.07$3,085,500
2023$8,872.14$712,673
2022$8,466.86$698,700
2021$8,358.74$685,000
2020$670.8$37,376
2019$670.8$36,644
2018$577.17$35,927
2017$577.17$35,224
2016$568.17$34,534
2015$536.08$34,016
2014$542.87$33,350
2012$0$32,551
2011$0$31,914
2010$0$31,677
2009$0$31,753
2008$0$31,132
2007$0$30,522
2006$0$29,925
2005$0$29,925
2004$0$28,765
2003$0$28,239
2002$0$27,687
2000$0$26,614
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
20
Baths
19
Sq Ft
7,860
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: $3,290,000Rent Basis: Observed Comp Model ($4,064/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,645/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.19%

NOI: $-6,265/yr

Cash-on-Cash Yield
-27.9%

On $756,700 invested

DSCR Ratio
-0.03x

Negative debt coverage

5-Yr Leveraged ROI
+-45.3%

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)-$2,006/mo
Homeowner / Hazard Insurance-$1,645/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-$4,586/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,064/mo
Less: Operating Expenses-$4,586/mo
Net Operating Income (NOI)+$-522/mo
Less: Debt Service (30yr @ 6.75%)-$17,071/mo
Net Cash Flow
$-17,593/mo
$-211,118/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.