OFF_MARKETNeutral Deal1 days on market

1900 Vine St APT 214

1900 Vine St APT 214, Los Angeles, CA 90068, Los Angeles, CA 90068
$548,000
Zestimate®:$537,900

Listing Price

Property image 1
1900 Vine St APT 214, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$530k
Zestimate®
$538k
Market Rate
Lot Size
1.10 acres
Rent Estimate
$3,321/mo
Est. Cash Flow base
Type
condo

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.

6

Cheremoya Avenue Elementary School

K-5
0.3 mi away
3

Joseph Le Conte Middle School

6-8
0.9 mi away
8

Hollywood Senior High School

9-12
0.9 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
5.98%
Total ROI
19.6%
Cash Flow
$-38/mo
DSCR
0.99
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
2026-06-05Sold$540,000$479
2026-06-03Pending sale$548,000$486
2026-05-20Contingent$548,000$486
2026-05-18Listing removed$3,400$3
2026-05-06Price change$3,400$3
2026-05-05Listed for sale$548,000$486
2026-04-27Listed for rent$3,500$3
2025-06-30Sold$400,000$355

Tax History

YearProperty TaxTax Assessment
2026$0$530,400
2025$2,890.05$221,992
2024$2,783.84$217,640
2023$2,732.04$213,373
2022$2,631.87$209,191
2021$2,594.73$205,090
2020$2,547.95$202,988
2019$2,547.95$199,009
2018$2,433.23$195,108
2017$2,433.23$191,283
2016$2,378.18$187,533
2015$2,279.42$184,718
2014$2,258.08$181,100
2012$0$176,749
2011$0$173,284
2010$0$171,990
2009$0$172,400
2008$0$169,020
2007$0$165,706
2006$0$162,458
2005$0$162,458
2004$0$156,152
2003$0$153,291
2002$0$150,286
2000$0$144,453
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
2
Sq Ft
1,127
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: $548,000Rent Basis: Observed Comp Model ($3,321/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $274/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.27%

NOI: $23,420/yr

Cash-on-Cash Yield
-8.5%

On $126,040 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.7%

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)-$332/mo
Homeowner / Hazard Insurance-$274/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$332/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,369/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,321/mo
Less: Operating Expenses-$1,369/mo
Net Operating Income (NOI)+$1,952/mo
Less: Debt Service (30yr @ 6.75%)-$2,843/mo
Net Cash Flow
$-892/mo
$-10,701/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.