OFF_MARKETRisky Deal246 days on market

2546 Potrero Ave

2546 Potrero Ave, South El Monte, CA 91733, South El Monte, CA 91733
$1,800,000
Zestimate®:$1,693,500

Listing Price

Property image 1
2546 Potrero Ave, South El Monte, CA 91733
Loc: South El Monte, CA
Days Listed
246
Zestimate®
$1694k
Market Rate
Lot Size
8,504 sqft
Rent Estimate
$2,779/mo
Est. Cash Flow base
Type
multi 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.

4

Potrero Elementary School

K-8
0.1 mi away
6

South El Monte 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
0.37%
Total ROI
-8.5%
Cash Flow
$-8,543/mo
DSCR
0.06
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
2026-04-21Price change$1,750,000$289
2025-05-06Price change$1,800,000$298
2021-10-19Pending sale$1,775,000$294
2021-10-12Contingent$1,775,000$294
2021-09-20Listed for sale$1,775,000$294
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
13
Baths
7
Sq Ft
6,045
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: $1,800,000Rent Basis: Observed Comp Model ($2,779/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $900/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.08%

NOI: $1,378/yr

Cash-on-Cash Yield
-26.7%

On $414,000 invested

DSCR Ratio
0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-39.5%

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)-$1,125/mo
Homeowner / Hazard Insurance-$900/mo
Vacancy Reserve (5% of rent)-$139/mo
Repairs & Maintenance (10% of rent)-$278/mo
Property Management (8% of rent)-$222/mo
Total Pure Operating Expenses-$2,664/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,779/mo
Less: Operating Expenses-$2,664/mo
Net Operating Income (NOI)+$115/mo
Less: Debt Service (30yr @ 6.75%)-$9,340/mo
Net Cash Flow
$-9,225/mo
$-110,700/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in South El Monte.