OFF_MARKETRisky Deal0 days on market

2027 N Highland Ave

2027 N Highland Ave, Los Angeles, CA 90068, Los Angeles, CA 90068
$7,450,000
Zestimate®:$3,455,200

Listing Price

Property image 1
2027 N Highland Ave, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$6941k
Zestimate®
$3455k
Market Rate
Lot Size
2.56 acres
Rent Estimate
$6,927/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

Gardner Street Elementary School

K-5
0.9 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.3 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
-0.44%
Total ROI
-50.7%
Cash Flow
$-41,386/mo
DSCR
-0.07
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
2026-05-27Price change$3,800,000$633
2026-05-15Listed for sale$2,500,000$417
2025-03-04Listing removed$6,995,000$1,166
2024-09-03Listed for sale$6,995,000$1,166
2023-08-08Listing removed$0
2023-03-28Pending sale$5,995,000$999
2023-03-02Listed for sale$5,995,000$999
2023-02-18Pending sale$5,995,000$999
2023-02-10Price change$5,995,000$999
2023-01-08Price change$6,995,000$1,166
2022-10-01Listed for sale$7,995,000$1,333
2022-08-07Pending sale$7,995,000$1,333
2022-05-05Listed for sale$7,995,000$1,333
2019-01-29Sold$6,500,000$1,083

Tax History

YearProperty TaxTax Assessment
2026$0$6,940,754
2025$83,639.72$6,804,662
2024$82,728.15$6,671,238
2023$81,143.2$6,540,430
2022$77,451.28$6,412,187
2021$76,546.83$6,286,459
2020$77,266.1$6,222,000
2019$77,266.1$13,020,300
2018$154,254.31$12,765,000
2017$154,254.31$2,547,057
2016$31,213.3$2,497,116
2015$30,462.53$2,459,608
2012$0$2,353,464
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
3
Sq Ft
6,029
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: $7,450,000Rent Basis: Observed Comp Model ($6,927/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,725/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.44%

NOI: $-32,750/yr

Cash-on-Cash Yield
-29.0%

On $1,713,500 invested

DSCR Ratio
-0.07x

Negative debt coverage

5-Yr Leveraged ROI
+-50.7%

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)-$4,338/mo
Homeowner / Hazard Insurance-$3,725/mo
Vacancy Reserve (5% of rent)-$346/mo
Repairs & Maintenance (10% of rent)-$693/mo
Property Management (8% of rent)-$554/mo
Total Pure Operating Expenses-$9,656/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,927/mo
Less: Operating Expenses-$9,656/mo
Net Operating Income (NOI)+$-2,729/mo
Less: Debt Service (30yr @ 6.75%)-$38,656/mo
Net Cash Flow
$-41,386/mo
$-496,628/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

2027 N Highland Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens