FOR_SALERisky Deal156 days on market

607 Siena Way

607 Siena Way, Los Angeles, CA 90077, Los Angeles, CA 90077
$135,000,000

Listing Price

Property image 1
607 Siena Way, Los Angeles, CA 90077
Loc: Los Angeles, CA
Days Listed
156
Lot Size
1.22 acres
Rent Estimate
$6,748/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

Warner Avenue Elementary School

K-5
1.2 mi away
7

Emerson Community Charter School

6-8
2 mi away
6

University Senior High School Charter

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
-1.15%
Total ROI
-16.1%
Cash Flow
$-811,660/mo
DSCR
-0.19
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
2026-08-05Listed for sale$135,000,000
2026-05-28Listing removed$135,000,000
2025-12-13Listed for sale$135,000,000
2025-11-18Listing removed$177,000,000
2025-02-20Listed for sale$177,000,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
20
Sq Ft
0
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: $135,000,000Rent Basis: Observed Comp Model ($6,748/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $67,500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-1.30%

NOI: $-1,760,148/yr

Cash-on-Cash Yield
-32.7%

On $31,050,000 invested

DSCR Ratio
-0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-69.5%

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)-$84,375/mo
Homeowner / Hazard Insurance-$67,500/mo
Vacancy Reserve (5% of rent)-$337/mo
Repairs & Maintenance (10% of rent)-$675/mo
Property Management (8% of rent)-$540/mo
Total Pure Operating Expenses-$153,427/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,748/mo
Less: Operating Expenses-$153,427/mo
Net Operating Income (NOI)+$-146,679/mo
Less: Debt Service (30yr @ 6.75%)-$700,486/mo
Net Cash Flow
$-847,165/mo
$-10,165,980/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.