OFF_MARKETRisky Deal11 days on market

6401 Tahoe Dr

6401 Tahoe Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,995,000
Zestimate®:$2,814,100

Listing Price

Property image 1
6401 Tahoe Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
11
Tax Assessed
$1612k
Zestimate®
$2814k
Market Rate
Lot Size
0.36 acres
Rent Estimate
$11,499/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.

6

Cheremoya Avenue Elementary School

K-5
1.6 mi away
3

Joseph Le Conte Middle School

6-8
2.4 mi away
8

Hollywood Senior High School

9-12
2.1 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
3.47%
Total ROI
7.0%
Cash Flow
$-6,476/mo
DSCR
0.57
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
2026-07-06Sold$2,814,264$842
2026-06-05Pending sale$2,995,000$896
2026-05-19Contingent$2,995,000$896
2026-04-25Listed for sale$2,995,000$896
2004-11-22Sold$1,035,000$310
2002-03-28Sold$710,000$212

Tax History

YearProperty TaxTax Assessment
2026$0$1,612,121
2025$19,640.25$1,580,511
2024$19,342.4$1,549,522
2023$18,973.44$1,519,140
2022$18,127.7$1,489,354
2021$17,903.48$1,460,152
2020$18,014.6$1,445,181
2019$18,014.6$1,416,845
2018$17,155.03$1,389,064
2017$17,155.03$1,361,828
2016$16,784.49$1,335,126
2015$16,365.05$1,315,073
2014$16,180.66$1,289,313
2012$0$1,258,322
2011$0$1,233,650
2010$0$1,129,331
2009$0$1,132,015
2008$0$1,098,349
2007$0$1,076,813
2006$0$1,055,700
2005$0$1,055,700
2004$0$737,720
2003$0$724,200
2002$0$344,719
2000$0$331,336
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,344
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: $2,995,000Rent Basis: Observed Comp Model ($11,499/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.54%

NOI: $76,184/yr

Cash-on-Cash Yield
-16.0%

On $688,850 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.1%

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)-$1,008/mo
Homeowner / Hazard Insurance-$1,498/mo
Vacancy Reserve (5% of rent)-$575/mo
Repairs & Maintenance (10% of rent)-$1,150/mo
Property Management (8% of rent)-$920/mo
Total Pure Operating Expenses-$5,150/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,499/mo
Less: Operating Expenses-$5,150/mo
Net Operating Income (NOI)+$6,349/mo
Less: Debt Service (30yr @ 6.75%)-$15,540/mo
Net Cash Flow
$-9,192/mo
$-110,301/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.