OFF_MARKETRisky Deal4 days on market

654 Frontenac Ave

654 Frontenac Ave, Los Angeles, CA 90065, Los Angeles, CA 90065
$745,000
Zestimate®:$774,400$29,400 Under Market

Listing Price

Property image 1
654 Frontenac Ave, Los Angeles, CA 90065
Loc: Los Angeles, CA
Days Listed
4
Tax Assessed
$155k
Zestimate®
$774k
4% Under Valued
Lot Size
5,319 sqft
Rent Estimate
$3,555/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

Mt. Washington Elementary School

K-6
0.3 mi away
6

Florence Nightingale Middle School

6-8
1.1 mi away
4

Benjamin Franklin Senior High School

6-12
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
3.55%
Total ROI
7.4%
Cash Flow
$-1,564/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
2026-06-22Sold$777,000$913
2026-06-06Pending sale$725,000$852
2026-05-21Contingent$725,000$852
2026-05-04Listed for sale$725,000$852
2026-04-07Listing removed$745,000$875
2026-03-26Contingent$745,000$875
2026-03-11Listed for sale$745,000$875
1997-07-16Sold$95,000$112

Tax History

YearProperty TaxTax Assessment
2026$0$154,693
2025$1,860.84$151,661
2024$1,830.62$148,688
2023$1,795.24$145,774
2022$1,709.98$142,917
2021$1,685.54$140,115
2020$1,699.06$138,679
2019$1,699.06$135,961
2018$1,624.06$133,296
2017$1,624.06$130,683
2016$1,585.37$128,121
2015$1,544.03$126,198
2014$1,533.84$123,727
2012$0$120,755
2011$0$118,388
2010$0$117,505
2009$0$117,785
2008$0$115,477
2007$0$113,214
2006$0$110,996
2005$0$110,996
2004$0$106,687
2003$0$104,732
2002$0$102,680
2000$0$98,695
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
2
Sq Ft
851
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: $745,000Rent Basis: Observed Comp Model ($3,555/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $373/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.65%

NOI: $27,212/yr

Cash-on-Cash Yield
-11.2%

On $171,350 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.2%

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)-$97/mo
Homeowner / Hazard Insurance-$373/mo
Vacancy Reserve (5% of rent)-$178/mo
Repairs & Maintenance (10% of rent)-$356/mo
Property Management (8% of rent)-$284/mo
Total Pure Operating Expenses-$1,287/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,555/mo
Less: Operating Expenses-$1,287/mo
Net Operating Income (NOI)+$2,268/mo
Less: Debt Service (30yr @ 6.75%)-$3,866/mo
Net Cash Flow
$-1,598/mo
$-19,176/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.