OFF_MARKETRisky Deal9 days on market

1126 Grant Ave

1126 Grant Ave, Venice, CA 90291, Venice, CA 90291
$1,795,000
Zestimate®:$2,113,600$318,600 Under Market

Listing Price

Property image 1
1126 Grant Ave, Venice, CA 90291
Loc: Venice, CA
Days Listed
9
Tax Assessed
$1794k
Zestimate®
$2114k
15% Under Valued
Lot Size
4,199 sqft
Rent Estimate
$7,161/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.

10

Coeur D'Alene Avenue Elementary School

K-5
0.2 mi away
8

Mark Twain Middle School and World Languages Magnet

6-8
0.8 mi away
8

Venice Senior High School

9-12
0.5 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
3.52%
Total ROI
7.3%
Cash Flow
$-3,807/mo
DSCR
0.58
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
2026-04-08Sold$2,120,000$1,538
2026-03-31Pending sale$1,795,000$1,303
2026-03-19Contingent$1,795,000$1,303
2026-03-04Listed for sale$1,795,000$1,303
2013-09-13Sold$1,435,000$1,041
2013-07-04Listed for sale$1,495,000$1,085
2012-12-13Sold$775,000$562
2012-09-25Price change$775,000$562
2012-06-26Listed for sale$875,000$635

Tax History

YearProperty TaxTax Assessment
2026$0$1,794,284
2025$21,040.38$1,759,103
2024$20,813.66$1,724,612
2023$20,406.74$1,690,797
2022$19,449.12$1,657,645
2021$19,213.65$1,625,143
2020$19,414.79$1,608,480
2019$19,414.79$1,576,942
2018$18,552.58$1,546,022
2017$18,552.58$1,515,709
2016$18,144.71$1,485,990
2015$17,751.95$1,463,670
2014$17,539.52$1,435,000
2012$0$65,539
2011$0$64,255
2010$0$63,776
2009$0$63,929
2008$0$62,676
2007$0$61,448
2006$0$60,244
2005$0$60,244
2004$0$57,907
2003$0$56,847
2002$0$55,733
2000$0$53,571
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,378
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 ($7,161/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $898/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.34%

NOI: $41,935/yr

Cash-on-Cash Yield
-16.9%

On $412,850 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+9.6%

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)-$1,121/mo
Homeowner / Hazard Insurance-$898/mo
Vacancy Reserve (5% of rent)-$358/mo
Repairs & Maintenance (10% of rent)-$716/mo
Property Management (8% of rent)-$573/mo
Total Pure Operating Expenses-$3,666/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,161/mo
Less: Operating Expenses-$3,666/mo
Net Operating Income (NOI)+$3,495/mo
Less: Debt Service (30yr @ 6.75%)-$9,314/mo
Net Cash Flow
$-5,819/mo
$-69,832/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Venice.