OFF_MARKETRisky Deal3 days on market

5990 Saturn St

5990 Saturn St, Los Angeles, CA 90035, Los Angeles, CA 90035
$1,279,000
Zestimate®:$1,374,200$95,200 Under Market

Listing Price

Property image 1
5990 Saturn St, Los Angeles, CA 90035
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$962k
Zestimate®
$1374k
7% Under Valued
Lot Size
2,788 sqft
Rent Estimate
$4,088/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.

6

Crescent Heights Boulevard Elementary School

K-5
0.3 mi away
6

Daniel Webster Middle School

6-8
3.9 mi away
6

Alexander Hamilton 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: 3/10
Exercise caution due to potential market volatility.
Cap Rate
2.59%
Total ROI
2.6%
Cash Flow
$-3,706/mo
DSCR
0.43
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This property represents a significant financial risk from a conservative investment standpoint. While situated in a high-demand Los Angeles submarket, the projected monthly cash flow of -$3,705.53 creates an annual deficit of over $44,000, which is unsustainable for most portfolios. A rental yield of 2.59% is exceptionally low and fails to cover even basic debt service at current interest rates, let alone maintenance and vacancy. While the 4% expected appreciation offers long-term growth potential, the massive negative carry makes this a speculative 'alligator' property. The investor would be betting entirely on price appreciation to offset substantial ongoing losses, which is an aggressive and high-risk strategy in a volatile market.

Strengths
  • Located in a historically high-appreciation Los Angeles neighborhood
  • Single-family assets generally see higher demand and lower turnover
  • Potential for long-term equity growth if held for 10+ years
Considerations
  • Severe negative monthly cash flow of -$3,705.53 requires significant capital reserves
  • Rental yield of 2.59% is well below the risk-free rate of return
  • High price point of $1,279,000 for a modest 1,199 sqft floor plan
  • Asset is highly sensitive to interest rate fluctuations and local rent control trends
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-15Sold$1,375,000$1,147
2026-05-05Pending sale$1,279,000$1,067
2026-04-06Listed for sale$1,279,000$1,067
2026-03-30Contingent$1,279,000$1,067
2026-03-12Listed for sale$1,279,000$1,067
2025-08-09Listing removed$1,399,000$1,167
2025-06-10Price change$1,399,000$1,167
2025-05-08Price change$1,449,000$1,209
2025-04-09Listed for sale$1,499,000$1,250
2006-12-12Sold$695,000$580
2000-04-19Sold$199,500$166

Tax History

YearProperty TaxTax Assessment
2026$0$962,278
2025$11,328.78$943,411
2024$11,203.88$924,914
2023$10,987.38$906,780
2022$10,474.74$889,001
2021$10,343.28$871,570
2020$10,449.54$862,635
2019$10,449.54$845,722
2018$9,978.82$829,141
2017$9,978.82$812,884
2016$9,760.3$796,946
2015$9,542.75$664,000
2014$7,890.36$643,000
2012$0$479,000
2011$0$479,000
2010$0$479,000
2009$0$659,400
2008$0$708,900
2007$0$695,000
2006$0$224,372
2005$0$224,372
2004$0$215,661
2003$0$211,709
2002$0$207,559
2000$0$26,290
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,199
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: $1,279,000Rent Basis: Observed Comp Model ($4,088/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $640/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.79%

NOI: $22,876/yr

Cash-on-Cash Yield
-19.3%

On $294,170 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-2.3%

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)-$601/mo
Homeowner / Hazard Insurance-$640/mo
Vacancy Reserve (5% of rent)-$204/mo
Repairs & Maintenance (10% of rent)-$409/mo
Property Management (8% of rent)-$327/mo
Total Pure Operating Expenses-$2,182/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,088/mo
Less: Operating Expenses-$2,182/mo
Net Operating Income (NOI)+$1,906/mo
Less: Debt Service (30yr @ 6.75%)-$6,636/mo
Net Cash Flow
$-4,730/mo
$-56,761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.