OFF_MARKETRisky Deal5 days on market

7166 Woodrow Wilson Dr

7166 Woodrow Wilson Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,199,999
Zestimate®:$1,249,700$49,701 Under Market

Listing Price

Property image 1
7166 Woodrow Wilson Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$825k
Zestimate®
$1250k
4% Under Valued
Lot Size
3,910 sqft
Rent Estimate
$5,623/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.

7

Valley View Elementary School

K-5
0.2 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.6 mi away
8

Hollywood Senior High School

9-12
1.8 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
3.93%
Total ROI
9.3%
Cash Flow
$-2,136/mo
DSCR
0.65
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
2026-05-28Sold$1,255,000$1,250
2026-05-20Pending sale$1,199,999$1,195
2026-05-08Contingent$1,199,999$1,195
2026-05-01Listed for sale$1,199,999$1,195
2025-10-15Sold$825,000$822
2025-09-17Contingent$899,000$895
2025-09-09Listed for sale$899,000$895
2003-11-06Sold$704,000$701
1999-11-23Sold$359,000$358
1998-12-07Sold$330,000$329

Tax History

YearProperty TaxTax Assessment
2026$0$825,000
2025$11,513.97$944,593
2024$11,313.95$926,072
2023$11,097.16$907,915
2022$10,608.09$890,113
2021$10,477.95$872,661
2020$10,516.54$863,714
2019$10,516.54$846,779
2018$10,065.54$830,176
2017$10,065.54$813,000
2016$9,836.02$663,000
2015$7,988.58$663,000
2014$6,982.53$565,000
2012$0$533,100
2011$0$533,100
2010$0$533,100
2009$0$533,100
2008$0$762,030
2007$0$747,089
2006$0$732,441
2005$0$732,441
2004$0$704,000
2003$0$380,972
2002$0$373,502
2000$0$359,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,004
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: $1,199,999Rent Basis: Observed Comp Model ($5,623/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.21%

NOI: $38,569/yr

Cash-on-Cash Yield
-13.1%

On $276,000 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+28.7%

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)-$516/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$281/mo
Repairs & Maintenance (10% of rent)-$562/mo
Property Management (8% of rent)-$450/mo
Total Pure Operating Expenses-$2,409/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,623/mo
Less: Operating Expenses-$2,409/mo
Net Operating Income (NOI)+$3,214/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$-3,012/mo
$-36,149/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.