Back to Dashboard
OFF_MARKETRisky Deal129 days on market

7027 Macapa Hollywood Hls E

7027 Macapa Hollywood Hls E, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,749,999
Zestimate®:$1,641,600

Listing Price

Log in to unlock AI Insights
Property image 1
7027 Macapa Hollywood Hls E, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
129
Zestimate®
$1642k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$7,978/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
1.6 mi away
3

Joseph Le Conte Middle School

6-8
2.4 mi away
8

Hollywood Senior High School

9-12
2.1 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
2.86%
Total ROI
21.1%
Cash Flow
$-4,906/mo
DSCR
0.46
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
2026-04-16Listing removed$1,749,999–
2026-03-20Listed for sale$1,749,999–
2026-03-19Pending sale$1,749,999–
2026-03-14Contingent$1,749,999–
2026-03-09Price change$1,749,999–
2026-01-31Price change$1,799,999–
2026-01-15Price change$1,899,999–
2025-12-16Listed for sale$1,999,999–
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,980
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: $1,749,999Rent Basis: Observed Comp Model ($7,978/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $875/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.86%

NOI: $50,092/yr

Cash-on-Cash Yield
-14.6%

On $402,500 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.1%

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)-$1,094/mo
Homeowner / Hazard Insurance-$875/mo
Vacancy Reserve (5% of rent)-$399/mo
Repairs & Maintenance (10% of rent)-$798/mo
Property Management (8% of rent)-$638/mo
Total Pure Operating Expenses-$3,804/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,978/mo
Less: Operating Expenses-$3,804/mo
Net Operating Income (NOI)+$4,174/mo
Less: Debt Service (30yr @ 6.75%)-$9,080/mo
Net Cash Flow
$-4,906/mo
$-58,873/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.