OFF_MARKETNeutral Deal17 days on market

2661 Locksley Pl

2661 Locksley Pl, Los Angeles, CA 90039, Los Angeles, CA 90039
$995,000
Zestimate®:$992,200

Listing Price

Property image 1
2661 Locksley Pl, Los Angeles, CA 90039
Loc: Los Angeles, CA
Days Listed
17
Tax Assessed
$102k
Zestimate®
$992k
Market Rate
Lot Size
6,303 sqft
Rent Estimate
$4,975/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

Ivanhoe Elementary School

K-5
0.4 mi away
6

Thomas Starr King Middle School

6-8
1.4 mi away
8

John Marshall Senior High School

9-12
1 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
5.42%
Total ROI
16.8%
Cash Flow
$-536/mo
DSCR
0.89
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
2026-04-22Sold$995,000$1,000
2026-04-08Pending sale$995,000$1,000
2026-03-27Listed for sale$995,000$1,000
2026-03-19Pending sale$995,000$1,000
2026-02-26Listed for sale$995,000$1,000

Tax History

YearProperty TaxTax Assessment
2026$0$101,676
2025$1,388.71$99,684
2024$1,376.34$97,730
2023$1,353.07$95,815
2022$1,293.38$93,938
2021$1,273.34$92,097
2020$1,282.2$91,154
2019$1,282.2$89,368
2018$1,191.82$87,616
2017$1,191.82$85,899
2016$1,164.99$84,216
2015$1,129$82,952
2014$1,127.78$81,328
2012$0$79,374
2011$0$77,818
2010$0$77,238
2009$0$77,422
2008$0$75,905
2007$0$74,418
2006$0$72,960
2005$0$72,960
2004$0$70,129
2003$0$68,844
2002$0$67,495
2000$0$64,876
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
995
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: $995,000Rent Basis: Observed Comp Model ($4,975/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.94%

NOI: $39,230/yr

Cash-on-Cash Yield
-9.9%

On $228,850 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.5%

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)-$64/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$249/mo
Repairs & Maintenance (10% of rent)-$498/mo
Property Management (8% of rent)-$398/mo
Total Pure Operating Expenses-$1,706/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,975/mo
Less: Operating Expenses-$1,706/mo
Net Operating Income (NOI)+$3,269/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-1,894/mo
$-22,724/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.