OFF_MARKETRisky Deal8 days on market

12263 Laurel Terrace Dr

12263 Laurel Terrace Dr, Studio City, CA 91604, Studio City, CA 91604
$1,849,000
Zestimate®:$1,951,800$102,800 Under Market

Listing Price

Property image 1
12263 Laurel Terrace Dr, Studio City, CA 91604
Loc: Studio City, CA
Days Listed
8
Tax Assessed
$418k
Zestimate®
$1952k
5% Under Valued
Lot Size
6,390 sqft
Rent Estimate
$7,597/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

Carpenter Community Charter School

K-5
0.4 mi away
7

Walter Reed Middle School

6-8
1.2 mi away
8

North Hollywood Senior High School

9-12
1.9 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
3.86%
Total ROI
8.9%
Cash Flow
$-3,407/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
2026-05-29Sold$1,960,000$872
2026-04-29Contingent$1,849,000$823
2026-04-15Listed for sale$1,849,000$823

Tax History

YearProperty TaxTax Assessment
2026$0$417,958
2025$5,252.67$409,764
2024$5,142.6$401,731
2023$5,046.97$393,855
2022$4,819.25$386,133
2021$4,750.49$378,563
2020$4,792.55$374,682
2019$4,792.55$367,336
2018$4,544.98$360,134
2017$4,544.98$353,074
2016$4,446.38$346,152
2015$4,327.09$340,953
2014$4,284.71$334,275
2012$0$326,242
2011$0$319,846
2010$0$317,456
2009$0$318,212
2008$0$311,973
2007$0$286,068
2006$0$280,460
2005$0$280,460
2004$0$269,572
2003$0$264,632
2002$0$259,444
2000$0$249,372
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,248
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: $1,849,000Rent Basis: Observed Comp Model ($7,597/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $925/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.03%

NOI: $55,962/yr

Cash-on-Cash Yield
-13.9%

On $425,270 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+24.6%

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)-$261/mo
Homeowner / Hazard Insurance-$925/mo
Vacancy Reserve (5% of rent)-$380/mo
Repairs & Maintenance (10% of rent)-$760/mo
Property Management (8% of rent)-$608/mo
Total Pure Operating Expenses-$2,934/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,597/mo
Less: Operating Expenses-$2,934/mo
Net Operating Income (NOI)+$4,663/mo
Less: Debt Service (30yr @ 6.75%)-$9,594/mo
Net Cash Flow
$-4,931/mo
$-59,167/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Studio City.