OFF_MARKETRisky Deal87 days on market

6427 Tahoe Dr

6427 Tahoe Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,199,000
Zestimate®:$2,201,100$2,100 Under Market

Listing Price

Property image 1
6427 Tahoe Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
87
Tax Assessed
$2150k
Zestimate®
$2201k
0% Under Valued
Lot Size
0.39 acres
Rent Estimate
$8,759/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
2

Joseph Le Conte Middle School

6-8
2.4 mi away
8

Hollywood Senior High School

9-12
2 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
3.07%
Total ROI
5.0%
Cash Flow
$-5,486/mo
DSCR
0.51
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a purchase price of $2,199,000, this asset presents a significant financial burden for the conservative investor. The monthly cash flow is alarmingly negative at -$5,486.24, indicating a massive shortfall between rental income and operational expenses/debt service. While a 3.07% rental yield is consistent with premium Los Angeles sub-markets, it is insufficient to cover the cost of carry in the current high-interest-rate environment. This investment is an aggressive appreciation play, requiring the owner to subsidize the property heavily out-of-pocket. Without substantial capital reserves and a long-term horizon for market growth, the negative cash flow makes this property a high-risk liability rather than an income-producing asset.

Strengths
  • Desirable 4-bed, 3-bath configuration appealing to high-end renters
  • Consistent historical appreciation in the Los Angeles market
  • Strong square footage for a single-family residence in this price tier
Considerations
  • Severe monthly cash flow deficit of over $5,400
  • Rental yield significantly underperforms alternative risk-free investments
  • Heavy reliance on 4% appreciation to achieve a positive internal rate of return
  • High sensitivity to fluctuations in the local economy and interest rates
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-21Price change$2,199,000$996
2026-03-04Price change$2,349,000$1,064
2026-02-16Price change$2,449,000$1,109
2026-01-29Price change$2,495,000$1,130
2026-01-06Listed for sale$2,595,000$1,175
2024-07-05Sold$2,150,000$974
2024-05-09Pending sale$2,199,999$996
2024-04-29Listed for sale$2,199,999$996
2021-01-22Listing removed$0
2021-01-06Listed for rent$5,995$3
2018-07-27Listing removed$5,700$3
2018-07-07Price change$5,700$3
2018-05-15Price change$6,300$3
2018-03-31Listed for rent$7,000$3

Tax History

YearProperty TaxTax Assessment
2025$26,283.93$2,150,000
2024$24,573.53$2,000,000
2023$3,676.16$258,167
2022$3,549.4$253,106
2021$3,498.15$248,144
2020$3,455.76$245,601
2019$3,455.76$240,786
2018$3,236.22$236,066
2017$3,236.22$231,438
2016$3,170.42$226,901
2015$3,045.59$223,494
2014$3,026.27$219,117
2012$0$213,852
2011$0$209,659
2010$0$208,094
2009$0$208,589
2008$0$204,500
2007$0$200,491
2006$0$196,561
2005$0$196,561
2004$0$188,930
2003$0$185,468
2002$0$181,832
2000$0$174,772
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,208
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: $2,199,000Rent Basis: Observed Comp Model ($8,759/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.35%

NOI: $51,608/yr

Cash-on-Cash Yield
-16.9%

On $505,770 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+9.9%

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)-$1,344/mo
Homeowner / Hazard Insurance-$1,100/mo
Vacancy Reserve (5% of rent)-$438/mo
Repairs & Maintenance (10% of rent)-$876/mo
Property Management (8% of rent)-$701/mo
Total Pure Operating Expenses-$4,458/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,759/mo
Less: Operating Expenses-$4,458/mo
Net Operating Income (NOI)+$4,301/mo
Less: Debt Service (30yr @ 6.75%)-$11,410/mo
Net Cash Flow
$-7,109/mo
$-85,313/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.