OFF_MARKETRisky Deal14 days on market

2041 Grace Ave

2041 Grace Ave, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,600,000
Zestimate®:$3,394,700

Listing Price

Property image 1
2041 Grace Ave, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
14
Tax Assessed
$2050k
Zestimate®
$3395k
Market Rate
Lot Size
9,470 sqft
Rent Estimate
$14,995/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

Cheremoya Avenue Elementary School

K-5
0.8 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.3 mi away
8

Hollywood Senior High School

9-12
0.7 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
2.82%
Total ROI
20.2%
Cash Flow
$-10,215/mo
DSCR
0.45
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
2026-07-16Sold$3,395,000$842
2026-06-19Pending sale$3,395,000$842
2026-06-03Contingent$3,395,000$842
2026-05-29Listed for sale$3,395,000$842
2026-05-10Listing removed$3,600,000$892
2026-03-19Listed for sale$3,600,000$892
2012-03-06Listing removed$1,672,000$414
2012-02-09Sold$1,600,000$397
2011-07-24Listed for sale$1,672,000$414

Tax History

YearProperty TaxTax Assessment
2026$0$2,049,873
2025$24,615.26$2,009,681
2024$24,286.96$1,970,276
2023$23,821.55$1,931,644
2022$22,748.39$1,893,770
2021$22,461.23$1,856,639
2020$22,620.93$1,837,602
2019$22,620.93$1,801,571
2018$21,622.38$1,766,247
2017$21,622.38$1,731,615
2016$21,156.37$1,697,663
2015$20,635.78$1,672,163
2014$20,394.21$1,639,409
2012$0$914,340
2011$0$896,413
2010$0$889,714
2009$0$891,829
2008$0$874,344
2007$0$857,201
2006$0$840,394
2005$0$840,394
2004$0$807,763
2003$0$792,959
2002$0$777,412
2000$0$747,226
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,034
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: $3,600,000Rent Basis: Observed Comp Model ($14,995/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.82%

NOI: $101,580/yr

Cash-on-Cash Yield
-14.8%

On $828,000 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.2%

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)-$1,281/mo
Homeowner / Hazard Insurance-$1,800/mo
Vacancy Reserve (5% of rent)-$750/mo
Repairs & Maintenance (10% of rent)-$1,500/mo
Property Management (8% of rent)-$1,200/mo
Total Pure Operating Expenses-$6,530/mo
Net Investor Cash Flow
Gross Scheduled Rent+$14,995/mo
Less: Operating Expenses-$6,530/mo
Net Operating Income (NOI)+$8,465/mo
Less: Debt Service (30yr @ 6.75%)-$18,680/mo
Net Cash Flow
$-10,215/mo
$-122,576/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.