OFF_MARKETNeutral Deal6 days on market

1735 N Fuller Ave APT 425

1735 N Fuller Ave APT 425, Los Angeles, CA 90046, Los Angeles, CA 90046
$379,888
Zestimate®:$363,400

Listing Price

Property image 1
1735 N Fuller Ave APT 425, Los Angeles, CA 90046
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$145k
Zestimate®
$363k
Market Rate
Lot Size
1.98 acres
Rent Estimate
$2,246/mo
Est. Cash Flow base
Type
condo

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

Gardner Street Elementary School

K-5
0.3 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.2 mi away
8

Hollywood Senior High School

9-12
0.6 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
5.62%
Total ROI
17.8%
Cash Flow
$-141/mo
DSCR
0.93
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
2024-09-12Listing removed$1,795$3
2024-08-13Price change$1,795$3
2024-07-27Price change$1,895$4
2024-07-18Listed for rent$1,995$4
2001-06-27Sold$94,500$184

Tax History

YearProperty TaxTax Assessment
2026$0$145,216
2025$1,861.77$142,370
2024$1,771.8$139,580
2023$1,742.27$136,844
2022$1,691.19$134,162
2021$1,665.77$131,532
2020$1,611.32$130,184
2019$1,611.32$127,632
2018$1,541.44$125,131
2017$1,541.44$122,678
2016$1,508.84$120,274
2015$1,436.02$118,468
2014$1,426.75$116,148
2012$0$113,358
2011$0$111,136
2010$0$110,307
2009$0$110,570
2008$0$108,403
2007$0$106,278
2006$0$104,195
2005$0$104,195
2004$0$100,151
2003$0$98,317
2002$0$96,390
2000$0$66,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
513
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: $379,888Rent Basis: Observed Comp Model ($2,246/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $190/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.58%

NOI: $17,384/yr

Cash-on-Cash Yield
-7.2%

On $87,374 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.3%

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)-$91/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$225/mo
Property Management (8% of rent)-$180/mo
Total Pure Operating Expenses-$797/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,246/mo
Less: Operating Expenses-$797/mo
Net Operating Income (NOI)+$1,449/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$-522/mo
$-6,270/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.