OFF_MARKETRisky Deal3 days on market

4239 Brunswick Ave

4239 Brunswick Ave, Los Angeles, CA 90039, Los Angeles, CA 90039
$1,699,000
Zestimate®:$1,679,900

Listing Price

Property image 1
4239 Brunswick Ave, Los Angeles, CA 90039
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$763k
Zestimate®
$1680k
Market Rate
Lot Size
7,331 sqft
Rent Estimate
$3,982/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

Glenfeliz Boulevard Elementary School

K-6
0.5 mi away
9

Washington Irving Mid School Math Music and Engr Magnet

6-8
1.8 mi away
8

John Marshall Senior High School

9-12
1.6 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
Risky
Confidence Score: 3.5/10
Exercise caution due to potential market volatility.
Cap Rate
1.92%
Total ROI
-0.7%
Cash Flow
$-5,871/mo
DSCR
0.32
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

4239 Brunswick Ave represents a high-risk profile for a conservative investor due to an extremely low gross rental yield of 1.92%. In the current interest rate environment, this property will produce significant negative cash flow if financed, as the cost of capital and operating expenses far exceed the rental income. While the 3-bed, 2-bath configuration in a prime Los Angeles neighborhood offers long-term price stability and strong historical appreciation, the investment relies entirely on speculative growth rather than fundamental cash flow. For a conservative analyst, the wide gap between the yield and the risk-free rate of return makes this property difficult to justify as a primary investment vehicle.

Strengths
  • Located in a high-demand, low-inventory Los Angeles submarket
  • Favorable 3-bedroom, 2-bathroom layout attractive to families and long-term tenants
  • Strong historical track record of 4% annual appreciation
  • High physical asset quality and neighborhood desirability
Considerations
  • Extremely low rental yield of 1.92% is well below the risk-free rate
  • Severe negative cash flow likely after debt service, taxes, and maintenance
  • High entry price point of $1,699,000 limits the pool of exit buyers
  • Speculative investment profile that depends solely on market appreciation to break even
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-12Listed for sale$1,699,000$1,077
2025-11-25Listing removed$2,250,000$1,427
2025-09-11Listed for sale$2,250,000$1,427
2012-07-16Sold$620,000$393
2012-05-04Listed for sale$589,000$373
2006-07-21Sold$740,000$469
1999-06-10Sold$243,000$154
1998-07-17Sold$215,000$136

Tax History

YearProperty TaxTax Assessment
2025$9,360.31$763,474
2024$9,261.15$748,505
2023$9,082.92$733,829
2022$8,660.97$719,441
2021$8,555.4$705,335
2020$8,641.35$698,104
2019$8,641.35$684,417
2018$8,238.12$670,998
2017$8,238.12$657,842
2016$8,057.2$644,944
2015$7,876.84$635,257
2014$7,791.94$622,814
2012$0$527,500
2011$0$527,500
2010$0$527,500
2009$0$527,500
2008$0$677,400
2007$0$740,000
2006$0$278,761
2005$0$278,761
2004$0$267,938
2003$0$263,028
2002$0$257,872
2000$0$247,860
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,577
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: $1,699,000Rent Basis: Observed Comp Model ($3,982/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $850/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.23%

NOI: $20,868/yr

Cash-on-Cash Yield
-21.7%

On $390,770 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-14.5%

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)-$477/mo
Homeowner / Hazard Insurance-$850/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$398/mo
Property Management (8% of rent)-$319/mo
Total Pure Operating Expenses-$2,243/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,982/mo
Less: Operating Expenses-$2,243/mo
Net Operating Income (NOI)+$1,739/mo
Less: Debt Service (30yr @ 6.75%)-$8,816/mo
Net Cash Flow
$-7,077/mo
$-84,921/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.