OFF_MARKETRisky Deal7 days on market

8454 Naylor Ave

8454 Naylor Ave, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,828,888
Zestimate®:$1,772,000

Listing Price

Property image 1
8454 Naylor Ave, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
7
Tax Assessed
$1402k
Zestimate®
$1772k
Market Rate
Lot Size
6,007 sqft
Rent Estimate
$5,726/mo
Est. Cash Flow base
Type
single 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.

5

Westport Heights Elementary School

K-5
0.6 mi away
2

Orville Wright Engineering And Design Magnet

6-8
0.7 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
1.9 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
2.78%
Total ROI
3.6%
Cash Flow
$-5,012/mo
DSCR
0.46
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
2026-06-03Sold$1,779,000$855
2026-05-13Contingent$1,779,000$855
2026-05-08Price change$1,779,000$855
2026-04-09Listed for sale$1,799,999$865
2026-04-06Contingent$1,828,888$879
2026-03-09Listed for sale$1,828,888$879
2025-12-08Sold$1,401,500$674
2015-06-05Sold$880,500$423
2015-05-17Pending sale$825,000$397
2015-04-23Listed for sale$825,000$397

Tax History

YearProperty TaxTax Assessment
2026$0$1,401,500
2025$12,873.9$1,058,219
2024$12,709.89$1,037,471
2023$12,466.58$1,017,129
2022$11,890.66$997,186
2021$11,739.96$977,634
2020$11,858.99$967,611
2019$11,858.99$948,639
2018$11,304.45$930,039
2017$11,304.45$911,804
2016$11,059.29$893,927
2015$10,808.01$541,257
2014$6,632.18$530,656
2012$0$517,901
2011$0$507,747
2010$0$503,953
2009$0$505,151
2008$0$495,247
2007$0$485,537
2006$0$476,017
2005$0$476,017
2004$0$457,535
2003$0$449,150
2002$0$440,344
2000$0$380,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,830
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: $1,828,888Rent Basis: Observed Comp Model ($5,726/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $914/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.72%

NOI: $31,429/yr

Cash-on-Cash Yield
-19.6%

On $420,644 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.8%

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)-$876/mo
Homeowner / Hazard Insurance-$914/mo
Vacancy Reserve (5% of rent)-$286/mo
Repairs & Maintenance (10% of rent)-$573/mo
Property Management (8% of rent)-$458/mo
Total Pure Operating Expenses-$3,107/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,726/mo
Less: Operating Expenses-$3,107/mo
Net Operating Income (NOI)+$2,619/mo
Less: Debt Service (30yr @ 6.75%)-$9,490/mo
Net Cash Flow
$-6,871/mo
$-82,447/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.