OFF_MARKETRisky Deal15 days on market

808 W Imperial Hwy

808 W Imperial Hwy, Los Angeles, CA 90044, Los Angeles, CA 90044
$699,999
Zestimate®:$708,000$8,001 Under Market

Listing Price

Property image 1
808 W Imperial Hwy, Los Angeles, CA 90044
Loc: Los Angeles, CA
Days Listed
15
Tax Assessed
$569k
Zestimate®
$708k
1% Under Valued
Lot Size
6,094 sqft
Rent Estimate
$3,091/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

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
Risky
Confidence Score: 4.2/10
Exercise caution due to potential market volatility.
Cap Rate
3.62%
Total ROI
7.8%
Cash Flow
$-1,427/mo
DSCR
0.60
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Los Angeles multi-family asset presents a challenging profile for conservative investors at a $699,999 valuation. The primary concern is the 3.62% rental yield, which sits significantly below current mortgage rates and the yield on risk-free assets like Treasuries. With a 5-bedroom configuration, the property likely requires intensive management and higher turnover costs. In a high-interest-rate environment, this asset will likely be cash-flow negative after accounting for property taxes, insurance, and maintenance reserves. While 4% appreciation provides some upside, the location on a major arterial highway like Imperial Hwy may limit residential appeal and long-term valuation growth compared to quieter residential pockets.

Strengths
  • Competitive entry price point for a multi-family asset in the Los Angeles market
  • Substantial square footage relative to price provides opportunity for future value-add renovations
  • Consistent historical appreciation trends in the Los Angeles metropolitan area
Considerations
  • Rental yield of 3.62% fails to cover debt service in the current interest rate environment
  • High probability of significant negative monthly cash flow for leveraged buyers
  • Location on a high-traffic thoroughfare increases vacancy risk and limits tenant pool
  • Operating expenses for a 5-bedroom configuration often exceed standard 35% expense ratios
Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
2,216
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: $699,999Rent Basis: Observed Comp Model ($3,091/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.87%

NOI: $20,094/yr

Cash-on-Cash Yield
-14.6%

On $161,000 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.2%

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)-$356/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$309/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,416/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,091/mo
Less: Operating Expenses-$1,416/mo
Net Operating Income (NOI)+$1,675/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,958/mo
$-23,492/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.