FOR_SALERisky Deal12 days on market

12162 Laurel Terrace Dr

12162 Laurel Terrace Dr, Studio City, CA 91604, Studio City, CA 91604
$5,990,000
Zestimate®:$5,731,600

Listing Price

Property image 1
12162 Laurel Terrace Dr, Studio City, CA 91604
Loc: Studio City, CA
Days Listed
12
Tax Assessed
$2142k
Zestimate®
$5732k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$7,964/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
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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.00%
Total ROI
-5.4%
Cash Flow
$-25,321/mo
DSCR
0.16
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
2026-07-20Listed for sale$5,990,000$948
2025-01-02Sold$2,100,000$332

Tax History

YearProperty TaxTax Assessment
2026$0$2,142,000
2025$25,758.88$2,100,000
2024$3,019.15$199,488
2023$2,971.65$195,577
2022$2,879.05$191,743
2021$2,826.72$187,984
2020$2,775.49$186,057
2019$2,775.49$182,410
2018$2,619.87$178,834
2017$2,619.87$175,328
2016$2,569.16$171,891
2015$2,439.65$169,310
2014$2,425.81$165,995
2012$0$162,007
2011$0$158,832
2010$0$157,646
2009$0$158,021
2008$0$154,924
2007$0$151,887
2006$0$148,909
2005$0$148,909
2004$0$143,128
2003$0$140,506
2002$0$137,752
2000$0$132,405
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
6
Sq Ft
6,320
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: $5,990,000Rent Basis: Observed Comp Model ($7,964/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,995/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.36%

NOI: $21,582/yr

Cash-on-Cash Yield
-25.5%

On $1,377,700 invested

DSCR Ratio
0.06x

Negative debt coverage

5-Yr Leveraged ROI
+-33.3%

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)-$1,339/mo
Homeowner / Hazard Insurance-$2,995/mo
Vacancy Reserve (5% of rent)-$398/mo
Repairs & Maintenance (10% of rent)-$796/mo
Property Management (8% of rent)-$637/mo
Total Pure Operating Expenses-$6,165/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,964/mo
Less: Operating Expenses-$6,165/mo
Net Operating Income (NOI)+$1,799/mo
Less: Debt Service (30yr @ 6.75%)-$31,081/mo
Net Cash Flow
$-29,282/mo
$-351,387/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Studio City.