OFF_MARKETRisky Deal3 days on market

4061 Farmouth Dr

4061 Farmouth Dr, Los Angeles, CA 90027, Los Angeles, CA 90027
$2,195,000
Zestimate®:$2,165,100

Listing Price

Property image 1
4061 Farmouth Dr, Los Angeles, CA 90027
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$1968k
Zestimate®
$2165k
Market Rate
Lot Size
9,378 sqft
Rent Estimate
$7,736/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

Franklin Avenue Elementary School

K-5
0.8 mi away
6

Thomas Starr King Middle School

6-8
1.5 mi away
8

John Marshall Senior High School

9-12
0.7 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
2.70%
Total ROI
3.1%
Cash Flow
$-6,167/mo
DSCR
0.44
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
2026-06-29Sold$2,165,000$799
2026-06-23Pending sale$2,195,000$810
2026-04-15Listed for sale$2,195,000$810
2026-03-24Contingent$2,195,000$810
2026-03-12Listed for sale$2,195,000$810
2019-05-07Sold$1,730,000$638
2019-03-29Pending sale$1,799,000$664
2019-02-27Price change$1,799,000$664
2019-01-19Listed for sale$1,849,000$682
2000-01-19Sold$625,000$231

Tax History

YearProperty TaxTax Assessment
2026$0$1,968,441
2025$23,521.46$1,929,845
2024$23,283.45$1,892,005
2023$22,832.89$1,854,908
2022$21,773.48$1,818,538
2021$21,510.26$1,782,881
2020$21,730.99$1,764,600
2019$21,730.99$861,125
2018$10,599.87$844,241
2017$10,599.87$827,688
2016$10,373.56$811,460
2015$10,129.73$799,272
2014$10,060.17$783,616
2012$0$764,780
2011$0$749,786
2010$0$744,183
2009$0$745,952
2008$0$731,326
2007$0$716,987
2006$0$702,929
2005$0$702,929
2004$0$675,635
2003$0$663,253
2002$0$650,249
2000$0$498,146
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,711
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: $2,195,000Rent Basis: Observed Comp Model ($7,736/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,098/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.98%

NOI: $43,541/yr

Cash-on-Cash Yield
-18.4%

On $504,850 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.0%

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)-$1,230/mo
Homeowner / Hazard Insurance-$1,098/mo
Vacancy Reserve (5% of rent)-$387/mo
Repairs & Maintenance (10% of rent)-$774/mo
Property Management (8% of rent)-$619/mo
Total Pure Operating Expenses-$4,108/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,736/mo
Less: Operating Expenses-$4,108/mo
Net Operating Income (NOI)+$3,628/mo
Less: Debt Service (30yr @ 6.75%)-$11,389/mo
Net Cash Flow
$-7,761/mo
$-93,131/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.