OFF_MARKETRisky Deal5 days on market
111 N Mapleton Dr
111 N Mapleton Dr, Los Angeles, CA 90077, Los Angeles, CA 90077
111 N Mapleton Dr, Los Angeles, CA 90077
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$28739k
Zestimate®
$22187k
Market Rate
Lot Size
1.32 acres
Rent Estimate
$109,600/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 mi away
7
Emerson Community Charter School
6-8
2 mi away
6
University Senior High School Charter
9-12
3 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
3.31%
Total ROI
6.2%
Cash Flow
$-58,577/mo
DSCR
0.55
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-04-22 | Sold | $22,250,000 | $1,687 |
| 2026-03-30 | Pending sale | $25,500,000 | $1,933 |
| 2026-03-10 | Listed for sale | $25,500,000 | $1,933 |
| 2025-08-16 | Listing removed | $25,750,000 | $1,952 |
| 2025-06-09 | Price change | $25,750,000 | $1,952 |
| 2025-01-02 | Price change | $26,995,000 | $2,047 |
| 2024-10-15 | Listed for sale | $29,900,000 | $2,267 |
| 2024-07-25 | Listing removed | $0 | – |
| 2024-01-09 | Price change | $29,900,000 | $2,267 |
| 2023-08-21 | Listed for sale | $34,500,000 | $2,616 |
| 2023-08-03 | Listing removed | $0 | – |
| 2023-02-10 | Price change | $34,999,999 | $2,654 |
| 2022-06-21 | Price change | $39,999,000 | $3,033 |
| 2022-03-18 | Price change | $43,750,000 | $3,317 |
| 2022-01-12 | Price change | $44,000,000 | $3,336 |
| 2021-08-18 | Listed for sale | $48,000,000 | $3,639 |
| 2011-05-03 | Sold | $21,500,000 | $1,630 |
| 2002-04-04 | Sold | $6,850,000 | $519 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $28,738,928 |
| 2025 | $336,885.66 | $28,175,424 |
| 2024 | $333,293.2 | $27,622,966 |
| 2023 | $326,719.94 | $27,081,340 |
| 2022 | $311,366.88 | $26,550,334 |
| 2021 | $307,717.75 | $26,029,740 |
| 2020 | $310,919.7 | $25,762,838 |
| 2019 | $310,919.7 | $25,257,686 |
| 2018 | $297,534.88 | $24,762,440 |
| 2017 | $297,534.88 | $24,276,902 |
| 2016 | $290,995.12 | $23,800,884 |
| 2015 | $284,802.88 | $23,443,376 |
| 2014 | $281,265.78 | $22,984,152 |
| 2012 | $0 | $21,930,000 |
| 2011 | $0 | $8,119,965 |
| 2010 | $0 | $8,059,280 |
| 2009 | $0 | $8,078,427 |
| 2008 | $0 | $7,920,027 |
| 2007 | $0 | $7,764,734 |
| 2006 | $0 | $7,423,289 |
| 2005 | $0 | $7,404,989 |
| 2004 | $0 | $7,117,446 |
| 2003 | $0 | $6,987,000 |
| 2002 | $0 | $1,599,535 |
| 2000 | $0 | $1,537,425 |
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: $25,500,000Rent Basis: Observed Comp Model ($109,600/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $12,750/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.53%
NOI: $644,162/yr
Cash-on-Cash Yield
-16.1%
On $5,865,000 invested
DSCR Ratio
0.41x
Negative debt coverage
5-Yr Leveraged ROI
+13.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$17,962/mo
Homeowner / Hazard Insurance-$12,750/mo
Vacancy Reserve (5% of rent)-$5,480/mo
Repairs & Maintenance (10% of rent)-$10,960/mo
Property Management (8% of rent)-$8,768/mo
Total Pure Operating Expenses-$55,920/mo
Net Investor Cash Flow
Gross Scheduled Rent+$109,600/mo
Less: Operating Expenses-$55,920/mo
Net Operating Income (NOI)+$53,680/mo
Less: Debt Service (30yr @ 6.75%)-$132,314/mo
Net Cash Flow
$-78,634/mo
$-943,606/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.