OFF_MARKETRisky Deal5 days on market

465 N Orlando Ave

465 N Orlando Ave, Los Angeles, CA 90048, Los Angeles, CA 90048
$1,795,000
Zestimate®:$1,879,500$84,500 Under Market

Listing Price

Property image 1
465 N Orlando Ave, Los Angeles, CA 90048
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$787k
Zestimate®
$1880k
4% Under Valued
Lot Size
5,850 sqft
Rent Estimate
$5,978/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.

7

Rosewood Avenue Elementary School

K-5
0.1 mi away
7

John Burroughs Middle School

6-8
2.4 mi away
5

Fairfax Senior High School

9-12
0.8 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
3.46%
Total ROI
7.0%
Cash Flow
$-3,899/mo
DSCR
0.57
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
2026-04-14Sold$1,885,000$1,174
2026-04-10Pending sale$1,795,000$1,118
2026-03-22Contingent$1,795,000$1,118
2026-03-09Listed for sale$1,795,000$1,118
2025-06-11Listing removed$7,295$5
2025-05-31Price change$7,295$5
2020-05-23Listed for rent$6,200$4
2001-07-30Sold$514,000$320

Tax History

YearProperty TaxTax Assessment
2026$0$787,107
2025$9,395.29$771,707
2024$9,298.61$756,577
2023$9,122.18$741,743
2022$8,702.73$727,200
2021$8,589.81$712,943
2020$8,675.67$705,634
2019$8,675.67$691,799
2018$8,248.7$678,235
2017$8,248.7$664,937
2016$8,070.05$651,900
2015$7,882.73$642,109
2014$7,796.38$629,532
2012$0$614,401
2011$0$602,355
2010$0$597,854
2009$0$599,275
2008$0$587,525
2007$0$576,005
2006$0$564,712
2005$0$564,712
2004$0$542,786
2003$0$524,280
2002$0$514,000
2000$0$73,349
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,605
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: $1,795,000Rent Basis: Observed Comp Model ($5,978/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $898/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.15%

NOI: $38,557/yr

Cash-on-Cash Yield
-17.7%

On $412,850 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.5%

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)-$492/mo
Homeowner / Hazard Insurance-$898/mo
Vacancy Reserve (5% of rent)-$299/mo
Repairs & Maintenance (10% of rent)-$598/mo
Property Management (8% of rent)-$478/mo
Total Pure Operating Expenses-$2,765/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,978/mo
Less: Operating Expenses-$2,765/mo
Net Operating Income (NOI)+$3,213/mo
Less: Debt Service (30yr @ 6.75%)-$9,314/mo
Net Cash Flow
$-6,101/mo
$-73,209/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.