OFF_MARKETRisky Deal26 days on market

1834 W 87th St

1834 W 87th St, Los Angeles, CA 90047, Los Angeles, CA 90047
$699,900
Zestimate®:$799,800$99,900 Under Market

Listing Price

Property image 1
1834 W 87th St, Los Angeles, CA 90047
Loc: Los Angeles, CA
Days Listed
26
Tax Assessed
$612k
Zestimate®
$800k
12% Under Valued
Lot Size
6,752 sqft
Rent Estimate
$3,813/mo
Est. Cash Flow base
Type
multi 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.

2

La Salle Avenue Elementary School

K-5
0.2 mi away
6

Animo Charter Middle No. 3

6-8
2.6 mi away
3

George Washington Preparatory High School

9-12
1.5 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
2.81%
Total ROI
3.7%
Cash Flow
$-1,901/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
2026-08-12Sold$800,000$396
2026-06-25Contingent$800,000$396
2026-05-01Listed for sale$800,000$396
2026-05-01Listing removed$699,900$346
2026-03-08Listed for sale$699,900$346
2017-10-11Sold$538,000$266
2017-07-28Pending sale$530,000$262
2017-07-17Listed for sale$530,000$262
2013-12-09Sold$391,500$194
2010-08-05Sold$270,000$134

Tax History

YearProperty TaxTax Assessment
2026$0$624,387
2025$7,740.69$612,145
2024$7,617.67$600,143
2023$7,478.43$588,376
2022$7,143.22$576,841
2021$7,047.96$565,532
2020$7,116.64$559,734
2019$7,116.64$548,760
2018$6,999.05$538,000
2017$6,999.05$425,557
2016$5,645.91$417,214
2015$5,511.03$410,948
2014$5,314.42$391,500
2011$0$270,000
2010$0$52,952
2009$0$53,078
2008$0$52,038
2006$0$50,019
2005$0$50,019
2004$0$48,079
2002$0$46,274
2000$0$44,480
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,022
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: $699,900Rent Basis: Observed Comp Model ($3,813/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.78%

NOI: $26,441/yr

Cash-on-Cash Yield
-10.6%

On $160,977 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.0%

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)-$383/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$381/mo
Property Management (8% of rent)-$305/mo
Total Pure Operating Expenses-$1,610/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,813/mo
Less: Operating Expenses-$1,610/mo
Net Operating Income (NOI)+$2,203/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,428/mo
$-17,139/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.