SOLDRisky Deal2 days on market

8512 Belford Ave

8512 Belford Ave, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,370,000
Zestimate®:$1,579,800$209,800 Under Market

Listing Price

Property image 1
8512 Belford Ave, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$1040k
Zestimate®
$1580k
13% Under Valued
Lot Size
6,260 sqft
Rent Estimate
$5,754/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
0.5 mi away
2

Orville Wright Engineering And Design Magnet

6-8
1.2 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
2.6 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
3.54%
Total ROI
7.3%
Cash Flow
$-2,889/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
2026-03-11Listed for sale$1,595,000$725
2026-02-10Listing removed$1,590,000$723
2025-10-08Listed for sale$1,590,000$723
2025-10-03Pending sale$1,590,000$723
2025-09-09Listed for sale$1,590,000$723
2008-04-10Sold$699,000$318
2005-05-06Sold$797,000$362
2003-11-14Sold$535,000$243
1999-09-30Sold$299,000$136

Tax History

YearProperty TaxTax Assessment
2025$12,738.12$1,040,291
2024$12,568.33$1,019,894
2023$12,329.18$999,897
2022$11,760.25$980,292
2021$11,609.7$961,072
2020$11,728$951,219
2019$11,728$932,569
2018$11,145.69$914,285
2017$11,145.69$896,359
2016$10,904.5$878,784
2015$10,651.37$823,000
2014$9,465.14$761,000
2012$0$558,500
2011$0$558,500
2010$0$558,500
2009$0$558,500
2008$0$845,781
2007$0$829,198
2006$0$812,940
2005$0$812,940
2004$0$535,000
2003$0$317,299
2002$0$311,078
2000$0$299,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,199
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: $1,370,000Rent Basis: Observed Comp Model ($5,754/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $685/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.71%

NOI: $37,145/yr

Cash-on-Cash Yield
-15.3%

On $315,100 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+17.8%

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)-$650/mo
Homeowner / Hazard Insurance-$685/mo
Vacancy Reserve (5% of rent)-$288/mo
Repairs & Maintenance (10% of rent)-$575/mo
Property Management (8% of rent)-$460/mo
Total Pure Operating Expenses-$2,659/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,754/mo
Less: Operating Expenses-$2,659/mo
Net Operating Income (NOI)+$3,095/mo
Less: Debt Service (30yr @ 6.75%)-$7,109/mo
Net Cash Flow
$-4,013/mo
$-48,159/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.