OFF_MARKETRisky Deal9 days on market

7028 Treasure Trl

7028 Treasure Trl, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,400,000
Zestimate®:$1,367,900

Listing Price

Property image 1
7028 Treasure Trl, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$381k
Zestimate®
$1368k
Market Rate
Lot Size
3,494 sqft
Rent Estimate
$7,225/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
0.1 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.5 mi away
8

Hollywood Senior High School

9-12
1.7 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
3.96%
Total ROI
45.0%
Cash Flow
$-2,639/mo
DSCR
0.64
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
2026-03-24Listed for sale$1,400,000$725
2017-11-27Listing removed$4,995$3
2017-11-12Price change$4,995$3
2017-09-29Listed for rent$5,500$3
2015-10-28Listing removed$5,000$3
2015-09-01Price change$5,000$3
2015-08-18Price change$4,500$2
2015-08-15Listed for rent$5,000$3
2014-04-18Listing removed$4,500$2
2014-03-28Listed for rent$4,500$2
2014-03-27Listing removed$1,500,000$777
2014-03-22Listed for sale$1,500,000$777
2013-08-02Listing removed$4,500$2
2013-07-04Listed for rent$4,500$2
2012-06-22Listing removed$4,200$2
2012-06-01Price change$4,200$2
2012-05-03Listed for rent$4,600$2

Tax History

YearProperty TaxTax Assessment
2026$0$381,308
2025$4,881.42$373,832
2024$4,748.23$366,503
2023$4,664.66$359,317
2022$4,483.44$352,273
2021$4,418.78$345,367
2020$4,391.67$341,827
2019$4,391.67$335,125
2018$4,199.67$328,555
2017$4,199.67$322,114
2016$4,113.17$315,799
2015$3,970.03$311,057
2014$3,934.86$304,965
2012$0$297,636
2011$0$269,628
2010$0$267,614
2009$0$268,251
2008$0$262,992
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,931
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: $1,400,000Rent Basis: Observed Comp Model ($7,225/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.96%

NOI: $55,499/yr

Cash-on-Cash Yield
-9.8%

On $322,000 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.0%

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)-$238/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$361/mo
Repairs & Maintenance (10% of rent)-$723/mo
Property Management (8% of rent)-$578/mo
Total Pure Operating Expenses-$2,600/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,225/mo
Less: Operating Expenses-$2,600/mo
Net Operating Income (NOI)+$4,625/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$-2,639/mo
$-31,672/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.