OFF_MARKETRisky Deal9 days on market

12106 Herbert St

12106 Herbert St, Los Angeles, CA 90066, Los Angeles, CA 90066
$1,525,000
Zestimate®:$1,595,200$70,200 Under Market

Listing Price

Property image 1
12106 Herbert St, Los Angeles, CA 90066
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$1547k
Zestimate®
$1595k
4% Under Valued
Lot Size
5,001 sqft
Rent Estimate
$5,462/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.

8

Grand View Boulevard Elementary School

K-5
0.3 mi away
5

Marina Del Rey Middle School

6-8
0.8 mi away
8

Venice 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
2.56%
Total ROI
2.5%
Cash Flow
$-4,459/mo
DSCR
0.42
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
2026-04-06Sold$1,600,000$1,435
2026-03-25Pending sale$1,525,000$1,368
2026-03-17Listing removed$1,525,000$1,368
2026-03-04Listed for sale$1,525,000$1,368
2019-06-25Sold$1,360,000$1,220
2019-05-14Pending sale$1,049,000$941
2019-05-02Listed for sale$1,049,000$941
2018-03-28Listing removed$5,000$4
2018-02-20Price change$5,000$4
2017-12-28Listed for rent$5,250$5
2011-05-03Sold$630,000$565
2002-04-22Sold$409,000$367
1997-04-25Sold$237,500$213

Tax History

YearProperty TaxTax Assessment
2026$0$1,547,443
2025$18,266$1,517,102
2024$18,075.43$1,487,356
2023$17,724.98$1,458,193
2022$16,897.25$1,429,602
2021$16,694.91$1,401,571
2020$16,869.85$1,387,200
2019$16,869.85$723,552
2018$8,663.97$709,365
2017$8,663.97$695,457
2016$8,476.89$681,822
2015$8,289.35$671,581
2014$8,199.94$658,426
2012$0$642,600
2011$0$471,604
2010$0$468,081
2009$0$469,194
2008$0$459,995
2007$0$450,976
2006$0$442,135
2005$0$442,135
2004$0$424,967
2003$0$417,180
2002$0$261,838
2000$0$251,672
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,115
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: $1,525,000Rent Basis: Observed Comp Model ($5,462/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $763/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.95%

NOI: $29,707/yr

Cash-on-Cash Yield
-18.6%

On $350,750 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+1.2%

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)-$967/mo
Homeowner / Hazard Insurance-$763/mo
Vacancy Reserve (5% of rent)-$273/mo
Repairs & Maintenance (10% of rent)-$546/mo
Property Management (8% of rent)-$437/mo
Total Pure Operating Expenses-$2,986/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,462/mo
Less: Operating Expenses-$2,986/mo
Net Operating Income (NOI)+$2,476/mo
Less: Debt Service (30yr @ 6.75%)-$7,913/mo
Net Cash Flow
$-5,437/mo
$-65,248/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

12106 Herbert St | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens