OFF_MARKETRisky Deal0 days on market

4033 Moore St

4033 Moore St, Los Angeles, CA 90066, Los Angeles, CA 90066
$2,190,000
Zestimate®:$1,510,000

Listing Price

Property image 1
4033 Moore St, Los Angeles, CA 90066
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$83k
Zestimate®
$1510k
Market Rate
Lot Size
4,951 sqft
Rent Estimate
$4,231/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.

10

Short Avenue Elementary School

K-5
0.4 mi away
5

Marina Del Rey Middle School

6-8
1 mi away
8

Venice Senior High School

9-12
0.5 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
1.99%
Total ROI
-0.4%
Cash Flow
$-7,449/mo
DSCR
0.33
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
2025-03-07Sold$1,250,000$680
2025-01-16Pending sale$1,250,000$680
2025-01-14Listed for sale$1,250,000$680

Tax History

YearProperty TaxTax Assessment
2025$1,161.33$82,805
2024$1,143.14$81,182
2023$1,127.51$79,591
2022$1,082.11$78,031
2021$1,062.05$76,502
2020$1,070.07$75,718
2019$1,070.07$74,234
2018$993.86$72,779
2017$993.86$71,353
2016$974.9$69,955
2015$944.02$68,906
2014$946.49$67,557
2012$0$65,935
2011$0$64,643
2010$0$64,160
2009$0$64,313
2008$0$63,053
2007$0$61,817
2006$0$60,606
2005$0$60,606
2004$0$58,253
2003$0$57,187
2002$0$56,067
2000$0$53,892
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,837
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: $2,190,000Rent Basis: Observed Comp Model ($4,231/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,095/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.16%

NOI: $25,333/yr

Cash-on-Cash Yield
-22.0%

On $503,700 invested

DSCR Ratio
0.19x

Negative debt coverage

5-Yr Leveraged ROI
+-16.0%

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)-$52/mo
Homeowner / Hazard Insurance-$1,095/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$423/mo
Property Management (8% of rent)-$338/mo
Total Pure Operating Expenses-$2,120/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,231/mo
Less: Operating Expenses-$2,120/mo
Net Operating Income (NOI)+$2,111/mo
Less: Debt Service (30yr @ 6.75%)-$11,363/mo
Net Cash Flow
$-9,252/mo
$-111,028/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.