OFF_MARKETRisky Deal109 days on market

2112 S Burnside Ave

2112 S Burnside Ave, Los Angeles, CA 90016, Los Angeles, CA 90016
$769,990
Zestimate®:$746,700

Listing Price

Property image 1
2112 S Burnside Ave, Los Angeles, CA 90016
Loc: Los Angeles, CA
Days Listed
109
Tax Assessed
$162k
Zestimate®
$747k
Market Rate
Lot Size
4,749 sqft
Rent Estimate
$3,451/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

Marvin Elementary School

K-5
0.4 mi away
6

Daniel Webster Middle School

6-8
4.4 mi away
3

Susan Miller Dorsey Senior High School

9-12
1.2 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
4.54%
Total ROI
12.4%
Cash Flow
$-980/mo
DSCR
0.75
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
2026-05-06Sold$690,000$494
2026-04-21Pending sale$769,990$551
2026-03-12Contingent$769,990$551
2026-03-03Price change$769,990$551
2025-11-16Listed for sale$895,000$640

Tax History

YearProperty TaxTax Assessment
2026$0$161,893
2025$2,180.05$158,725
2024$2,137.44$155,619
2023$2,104.15$152,575
2022$2,016.89$149,590
2021$1,983.46$146,664
2020$1,999.88$145,164
2019$1,999.88$142,324
2018$1,882.35$139,540
2017$1,882.35$136,531
2016$1,845.89$133,854
2015$1,791.28$131,845
2014$1,788.86$129,264
2011$0$123,686
2009$0$123,056
2008$0$120,644
2007$0$118,279
2006$0$115,961
2005$0$115,961
2004$0$111,459
2003$0$109,417
2002$0$107,272
2000$0$103,109
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,398
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: $769,990Rent Basis: Observed Comp Model ($3,451/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $385/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.38%

NOI: $26,053/yr

Cash-on-Cash Yield
-12.4%

On $177,098 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.4%

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)-$101/mo
Homeowner / Hazard Insurance-$385/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$345/mo
Property Management (8% of rent)-$276/mo
Total Pure Operating Expenses-$1,280/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,451/mo
Less: Operating Expenses-$1,280/mo
Net Operating Income (NOI)+$2,171/mo
Less: Debt Service (30yr @ 6.75%)-$3,995/mo
Net Cash Flow
$-1,824/mo
$-21,891/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

2112 S Burnside Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens