OFF_MARKETExcellent Deal9 days on market

2105 Ames St

2105 Ames St, Los Angeles, CA 90027, Los Angeles, CA 90027
$999,000

Listing Price

Property image 1
2105 Ames St, Los Angeles, CA 90027
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$1630k
Lot Size
8,869 sqft
Rent Estimate
$7,828/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.

9

Franklin Avenue Elementary School

K-5
0.4 mi away
6

Thomas Starr King Middle School

6-8
0.9 mi away
8

John Marshall Senior High School

9-12
0.2 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
7.52%
Total ROI
27.3%
Cash Flow
$1,212/mo
DSCR
1.24
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
2026-03-27Sold$1,753,000$799
2026-03-18Pending sale$999,000$456
2026-03-17Listing removed$999,000$456
2026-03-06Listed for sale$999,000$456

Tax History

YearProperty TaxTax Assessment
2026$0$1,630,000
2025$2,127.83$142,141
2024$2,083.55$139,355
2023$2,050.3$136,624
2022$1,968.7$133,946
2021$1,933.84$131,320
2020$1,945.13$129,974
2019$1,945.13$127,426
2018$1,833.46$124,928
2017$1,833.46$122,479
2016$1,797.51$120,078
2015$1,734.64$118,275
2014$1,778.08$115,959
2012$0$113,173
2011$0$110,955
2010$0$110,127
2009$0$110,390
2008$0$108,226
2007$0$106,105
2006$0$104,025
2005$0$104,025
2004$0$99,987
2003$0$98,155
2002$0$96,231
2000$0$92,496
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,193
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: $999,000Rent Basis: Observed Comp Model ($7,828/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $500/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.42%

NOI: $54,106/yr

Cash-on-Cash Yield
-3.5%

On $229,770 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.6%

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)-$1,019/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$391/mo
Repairs & Maintenance (10% of rent)-$783/mo
Property Management (8% of rent)-$626/mo
Total Pure Operating Expenses-$3,319/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,828/mo
Less: Operating Expenses-$3,319/mo
Net Operating Income (NOI)+$4,509/mo
Less: Debt Service (30yr @ 6.75%)-$5,184/mo
Net Cash Flow
$-675/mo
$-8,097/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.