OFF_MARKETRisky Deal2 days on market

7139 Macapa Dr

7139 Macapa Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$4,888,000

Listing Price

Property image 1
7139 Macapa Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$1664k
Lot Size
0.44 acres
Rent Estimate
$19,998/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.

7

Valley View Elementary School

K-5
0.4 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.2 mi away
8

Hollywood Senior High School

9-12
1.4 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
3.99%
Total ROI
9.6%
Cash Flow
$-8,483/mo
DSCR
0.66
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
2025-12-18Listing removed$25,000$7
2025-07-30Listed for rent$25,000$7
2023-02-10Listing removed$5,395,000$1,541
2022-01-13Pending sale$5,395,000$1,541
2021-12-14Contingent$5,395,000$1,541
2021-12-03Listed for sale$5,395,000$1,541
2017-07-11Sold$4,440,000$1,269
2017-07-05Pending sale$4,450,000$1,271
2017-06-24Listed for sale$4,450,000$1,271
2017-06-15Pending sale$4,450,000$1,271
2017-06-09Listed for sale$4,450,000$1,271
2016-04-29Sold$1,850,000$529
2016-02-26Pending sale$1,900,000$543
2016-02-05Price change$1,900,000$543
2015-10-30Listed for sale$1,999,000$571
2015-10-20Pending sale$1,999,000$571
2015-10-12Listed for sale$1,999,000$571
2010-06-12Listing removed$1,595,000$456
2010-02-12Price change$1,595,000$456
2010-01-16Price change$1,625,000$464
2009-11-07Listed for sale$1,790,000$511
2007-09-20Sold$1,500,000$429

Tax History

YearProperty TaxTax Assessment
2016$0$1,664,367
2015$20,171.43$1,639,367
2014$19,940.26$1,607,255
2012$0$1,125,000
2011$0$1,125,000
2010$0$1,125,000
2009$0$1,379,500
2008$0$1,500,000
2007$0$139,958
2006$0$137,214
2005$0$137,214
2004$0$131,887
2003$0$129,471
2002$0$126,933
2000$0$122,006
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
3,449
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: $4,888,000Rent Basis: Observed Comp Model ($19,998/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,444/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.92%

NOI: $142,971/yr

Cash-on-Cash Yield
-14.4%

On $1,124,240 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.4%

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)-$1,040/mo
Homeowner / Hazard Insurance-$2,444/mo
Vacancy Reserve (5% of rent)-$1,000/mo
Repairs & Maintenance (10% of rent)-$2,000/mo
Property Management (8% of rent)-$1,600/mo
Total Pure Operating Expenses-$8,084/mo
Net Investor Cash Flow
Gross Scheduled Rent+$19,998/mo
Less: Operating Expenses-$8,084/mo
Net Operating Income (NOI)+$11,914/mo
Less: Debt Service (30yr @ 6.75%)-$25,363/mo
Net Cash Flow
$-13,449/mo
$-161,383/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.